BNBCalc.com Rental Arbitrage Analysis Report of 2110 Genesee St, Houston, TX 77006, USA

3 bed • 3.5 bath • 9 guests • $0

BNB

Calc

Return Metrics

-52.39% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-52.39%

Payback Period Days

0

Return on Investment

-52.39%

Annual Revenue

$57,164

AirDNA projects $333/night at 47% occupancy ($57,164).

User selected values for this report: 47% occupancy rate, $333 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,569

Annual Expenses

$18,831

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,036

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$476

Management & Platform Fees

$143

Platform Fee (i.e. Airbnb)

$143

Property Manager Fee

$0

property-location

2110 Genesee St Houston, Texas, 77006-2136

3 bed • 3.5 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$57,164

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-52.39%

Payback Period Days

0