BNBCalc Short Term Rental Rental Arbitrage Analysis 2001 Holcombe Blvd UNIT 2905, Houston, TX, 77030

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$54,871

Profit (Cash Flow)

$4,537

Cash on Cash Return

68.7%

Annual Revenue

$54,871

AirDNA projects $149/night at 62% occupancy ($33,741). Airbtics projects $151/night at 69% occupancy ($38,054). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 83% occupancy rate, $181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,885	$36,748	$58,084	$84,874
Occupancy	60%	72%	83%	89%
Nightly Rate	$98	$133	$181	$249

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beauty at Burgess	$19,997	$126	41%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Hermann park & medical Center view	$32,747	$110	72%	2	1	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (75)
HOUSTON GALLERIA/DOWNTOWN SPACIOUS PENTHOUSE	$42,751	$444	23%	2	3	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (8)
city view luxury apartments	$35,109	$134	63%	2	1	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (99)
Comfy Apt Nr Med Center, Zoo \| Games BBQ Fire Pit	$25,698	$70	87%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
galleria & medical center view luxury apartment	$36,632	$135	67%	2	1	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (56)
Museums Med Center Cozy Apt \| Games BBQ Fire Pit	$26,339	$70	92%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (60)
Chic Home w/ Priv. Outdoor lounge. NRG/Med Center.	$52,132	$165	82%	2	3	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (55)
Relax in the Clouds	$63,796	$372	45%	2	3	1	$75	✅	✅	✅	Y / Y	⭐️ 5 (48)
Lovely 2 BR, 1 ba condo near TMC with pools & Gym.	$27,922	$138	53%	2	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.7 (9)
The Hummingbird House	$25,596	$139	47%	2	1	2	$100	❌	❌	❌	Y / N	⭐️ 4.8 (42)
Locale Med Center \| Stunning 2BR w/ View	$21,630	$248	22%	2	2	2	$75	✅	✅	❌	Y / Y	⭐️ 4.8 (144)
StayCozy Lux 2KingBed by MD Anderson TMC Free P	$82,294	$262	83%	2	2	1	$99	✅	❌	✅	Y / Y	⭐️ 4.9 (39)
LOOK NO FURTHER! Quiet/Spacious/LUXURY apt Pool	$28,578	$136	50%	2	2	1	$90	✅	❌	❌	Y / Y	⭐️ 4.6 (82)
City Retreat \| Med Ctr, NRG, DTown, Zoo, UH, Rice	$39,135	$157	64%	2	3	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Gorgeous 2BR+2BA Apartment across Hermann Park	$46,721	$136	89%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (114)
Elegant and cozy condo in Medical district	$33,158	$96	91%	2	1	2	$110	✅	❌	✅	Y / Y	⭐️ 4.8 (17)
2 bedroom with a pool view! 1 mile to NRG!	$31,395	$202	36%	2	2	2	$125	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
Athomegetaway 2.0	$28,751	$99	77%	2	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.3 (18)
•The Houston Villa• Summer time! @ MedCenter\|NRG	$54,027	$218	65%	2	3	1	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Modern Condo Minutes from NRG	$23,855	$73	88%	2	1	20	$50	✅	✅	❌	Y / Y	⭐️ 4.7 (52)
Modern 2 bedroom Free covered parking near NRG/MDC	$47,974	$192	64%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (57)
A Nurse’s DREAM\| All Inclusive\| w/ King Suite	$27,804	$104	69%	2	2	2	$110	✅	❌	❌	Y / Y	⭐️ 4.8 (48)
Clean & Cozy 2 miles from MD Anderson Walk to NRG	$40,430	$132	82%	2	2	3	$115	✅	❌	❌	Y / Y	⭐️ 4.8 (56)
2BR+2BA Apt on first floor in a gated complex	$34,940	$104	87%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (126)
Apt Nr Med Center Zoo Museum \| Games BBQ Fire Pit	$28,036	$72	93%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
Nr Med Center, Museum \| WiFi Games \| BBQ Fire Pit	$28,447	$74	91%	2	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (123)
Spacious 3 Story Townhouse 5 Miles from Downtown	$40,065	$130	81%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
2/1+patio, W/D MD Anderson/Medical Center,Upgrades	$28,899	$94	84%	2	1	28	$70	✅	✅	❌	Y / Y	⭐️ 4.6 (80)
Mid-Century Modern Long-term, Med Center, Pool W/D	$33,094	$146	59%	2	2	1	$75	✅	❌	❌	Y / Y	⭐️ 4.5 (36)
Free Shuttle, Lift/Recliner, 2bx2ba, Pool-View Apt	$38,478	$126	78%	2	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (6)
The Beautiful High Rise 2B2.5B Penthouse Suite	$41,734	$181	63%	2	3	3	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (40)
Walk to Medical Center/MD Anderson, Bright 2br 2ba	$34,291	$96	88%	2	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4 (14)
Best Place Near Medical Center & NRG 2Bed/2Bath	$55,122	$184	79%	2	2	1	$100	✅	❌	✅	Y / Y	⭐️ 4.7 (18)
2bdrm/1bthrm Condo W/D by MD Anderson/Medical Cntr	$23,906	$92	71%	2	1	28	$70	✅	✅	✅	Y / Y	⭐️ 4 (3)
Your home	$23,716	$80	81%	2	1	10	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
High-rise 3 bedrooms	$53,526	$299	48%	2	2	3	$200	✅	✅	❌	Y / Y	⭐️ 3.6 (3)
Amaze\|MDAnderso\|King+Q\|TexasMedicalCenter\|Museum	$42,963	$189	61%	2	1	3	$57	✅	❌	❌	Y / Y	⭐️ 5 (203)
Recliner/Lift Chair, FreeShuttle, Walk-in Shower	$36,186	$114	81%	2	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (2)
Ground Floor, 2br 2ba, Free Shuttle, Lift Recliner	$30,051	$105	72%	2	2	2	$200	✅	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

68.74% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,537	$9,074	$13,612	$18,149	$22,687	$45,374	$136,122
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	$0	$0	$0	$0	$0	$0	$0
Total Return	$4,537	$9,074	$13,612	$18,149	$22,687	$45,374	$136,122

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

68.74%

Payback Period Days

531

Return on Investment

68.74%

2001 Holcombe Blvd Houston, Texas, 77030

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$54,871

Annual Revenue

BNBCalc predicts this property will get $151 per night with 69% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$36,698

Avg annual revenue

69%

Avg occupancy rate

$151

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

$20k

$40k

$60k

$85k

$4,537

Profit

Revenue

$54,871

Operating Expenses

$19,133

Operating Income

$35,737

Net Effective Rent

$31,200

Profit (Cash Flow)

$4,537

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

68.74%

Payback Period Days

531