BNBCalc Short Term Rental Rental Arbitrage Analysis 1708 Bremond St, Houston, TX, 77004

3 bed • 4 bath • 9 guests • $2,963

BNB

Calc

Annual Revenue

$48,512

Profit (Cash Flow)

-$5,351

Cash on Cash Return

-58.8%

Annual Revenue

$48,512

AirDNA projects $265/night at 60% occupancy ($58,073). Airbtics projects $229/night at 58% occupancy ($48,511). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 58% occupancy rate, $229 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$26,516	$47,810	$74,916	$121,222
Occupancy	42%	61%	72%	85%
Nightly Rate	$163	$203	$268	$371

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Midtown Gem : Amazing Rooftop Views	$93,907	$250	98%	3	3.5	1	$169	✅	❌	❌	Y / Y	⭐️ 5 (348)
Prolific 3Story w/ Game Room-HotTub-Near DT	$52,122	$275	48%	3	3	2	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (50)
111 The Skyline View! \| Midtown, Med Center, 3BR!	$27,651	$109	58%	3	3.5	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (93)
Townhouse Gem - Heart of Houston	$51,932	$160	83%	3	3.5	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (52)
Stylish Midtown Retreat \| Pool Table	$31,303	$164	47%	3	2.5	2	$205	✅	❌	❌	Y / Y	⭐️ 5 (27)
Midtown Luxe: Chic Home Near Downtown Hotspots	$56,338	$154	97%	3	3.5	1	$184	❌	❌	❌	Y / Y	⭐️ 5 (262)
Downtown Luxury Home \| NRG \| Minute Maid \| Parks	$29,172	$168	44%	3	3.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (59)
Midtown:Close to Everything!	$31,350	$174	45%	3	2.5	1	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
3 BR 2200 sq ft Downtown gated luxury town home #B	$50,898	$198	69%	3	1.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (48)
Best of Midtown-3 Bedrooms, Minutes to Attractions	$73,780	$266	66%	3	3.5	1	$360	❌	❌	✅	Y / Y	⭐️ 5 (29)
Skyline Elegance: Chic Midtown Home with Rooftop	$89,260	$229	99%	3	3.5	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (331)
Ethereal Rooftop Retreat @ Midtown/Eado 🎇🎇🎇🎇🎇	$111,766	$377	81%	3	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (156)
Greater Third Ward HighRise	$29,169	$320	20%	3	3.5	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (6)
Midtown Palace - 2 mins From Downtown - Spacious	$86,746	$273	84%	3	4	1	$167	❌	❌	❌	Y / Y	⭐️ 5 (89)
Midtown Chill \| King Bed Skyline views	$34,141	$282	31%	3	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (73)
6 Minutes-Minute Maid Park, Houston Inspired House	$48,799	$156	71%	3	4	1	$201	❌	❌	✅	Y / Y	⭐️ 5 (89)
5min to Downtown+Garage/near NRG & MED Ctr	$38,778	$163	65%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (56)
H-Town Retro Takeover!	$53,436	$189	73%	3	4	2	$200	❌	❌	❌	Y / N	⭐️ 4.8 (36)
Gorgeous Townhome Next to Downtown	$28,961	$96	78%	3	3	1	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Luxury King Bed suite, Jetted Tub Retreat	$52,477	$214	67%	3	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Stunning Home•3BDR•5Beds ft. SkylineView•BBQ•Patio	$35,115	$246	39%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
111 3BR The Skyline View \| Midtown, Medical Center	$17,132	$151	31%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
HTX Skyline-View Luxe Home, Sleeps 8, Hot Location	$65,587	$224	80%	3	4	1	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (53)
Corporate Housing Temporary Relocation Downtown	$40,885	$154	72%	3	3.5	20	$150	❌	✅	✅	Y / Y	⭐️ 0 (1)
Close to downtown & NRG Stadium	$35,488	$202	48%	3	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
2 Mins To Downtown! - Modern Home - Trendy Decor	$34,766	$161	59%	3	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
3Br Luxe Townhome In Midtown\|Downtown\|Med Center	$34,385	$450	20%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (40)
City View/5 min MinuteMaid Park/Cozy Midtown	$25,407	$267	26%	3	4	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Luxe Midtown Houston Home	$52,958	$371	39%	3	3.5	3	$145	❌	❌	✅	Y / Y	⭐️ 5 (19)
Med Center Luxe Loft	$34,059	$198	47%	3	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Urban 4-Story Midtown Oasis	$32,852	$204	44%	3	3.5	3	$0	❌	❌	❌	Y / N	⭐️ 4.5 (10)
Low Key Private Gated Home for Celebrity and Stars	$52,231	$201	71%	3	3.5	30	$150	❌	❌	✅	Y / Y	⭐️ 0 (1)
Celebrity Getaway Private Gated Driveway Downtown	$36,202	$157	63%	3	3.5	28	$150	❌	✅	✅	Y / Y	⭐️ 0 (0)
Temporary Short Term Long Term Housing Relocation	$63,146	$243	71%	3	3.5	28	$150	❌	✅	✅	Y / Y	⭐️ 5 (3)
3BD, 3Bth Luxury home! Downtown!	$60,258	$343	48%	3	3	1	$0	❌	❌	❌	Y / N	⭐️ 5 (7)
3 Bedroom Townhome	$20,886	$439	13%	3	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Midtown home in Houston, TX	$29,293	$199	34%	3	3	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (9)
Modern 3-Bedroom w/ Rooftop View	$45,061	$171	72%	3	3.5	10	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Luxury 3 Bedroom Getaway	$22,032	$215	28%	3	4	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
3Br Luxe Townhome In Midtown\|Downtown\|Eado\|Med Ctr	$136,152	$372	100%	3	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)

Return Metrics

-58.8% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,350	-$10,701	-$16,052	-$21,403	-$26,754	-$53,508	-$160,524
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$88	$180	$274	$371	$471	$1,019	$4,228
Total Return	-$5,261	-$10,521	-$15,777	-$21,031	-$26,282	-$52,489	-$156,295

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-58.8%

Payback Period Days

Return on Investment

-57.82%

1708 Bremond St Houston, Texas, 77004

3 bed • 4 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$48,512

Annual Revenue

BNBCalc predicts this property will get $229 per night with 58% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$48,647

Avg annual revenue

58%

Avg occupancy rate

$229

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$55k

$95k

$135k

-$5,351

Profit

Revenue

$48,512

Operating Expenses

$18,307

Operating Income

$30,205

Net Effective Rent

$35,556

Profit (Cash Flow)

-$5,351

$9,100

Cash Investment

Renos & Furnishing

$9,000

Setup Costs

$100

Total

$9,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-58.8%

Payback Period Days