BNBCalc Short Term Rental Rental Arbitrage Analysis 2115 Runnels St, Houston, TX, 77003

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$35,038

Profit (Cash Flow)

-$5,517

Cash on Cash Return

-83.6%

Annual Revenue

$35,038

AirDNA projects $154/night at 72% occupancy ($40,498). Airbtics projects $181/night at 53% occupancy ($35,037). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,860	$31,093	$54,307	$88,004
Occupancy	34%	52%	65%	88%
Nightly Rate	$133	$159	$223	$264

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Soho Collection ★ Contemporary Downtown Townhouse	$42,342	$162	66%	2	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (146)
Modern TownHome East of Downtown.	$24,777	$184	31%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luxurious East End Bungalow - 5 Min from DT!	$32,022	$140	60%	2	2.5	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (120)
Downtown Rooftop Living	$28,477	$263	25%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 0 (1)
Luxury at Synergy Staduim	$37,499	$153	65%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (14)
*UPstairs Unit - RoOfToP - E Downtown Containers	$32,425	$87	93%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (81)
*DOWNstairs Unit - RoOfToP - E Downtown Containers	$24,230	$77	76%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (56)
Opulent 2/2 suite w luxurious	$37,797	$183	55%	2	2	1	$137	✅	❌	❌	Y / Y	⭐️ 4.8 (24)
Clutch City Super-Luxe at East Downtown	$73,757	$229	88%	2	2	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (62)
Modern Downtown 2 bed 2 bath apt!	$34,860	$166	55%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
Lux Stays with Tylaco	$24,421	$100	59%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (28)
5 year SuperHost! Downtown cottage. Gated parking!	$40,764	$126	82%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (135)
Mins to Downtown & Med Ctr\|Pet Friendly\|Sleeps 6\|	$38,285	$153	68%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
The Regal Extended Luxury Resort	$33,380	$190	48%	2	2	20	$98	✅	❌	❌	Y / Y	⭐️ 0 (0)
Quant Home in EaDo (East River Neighborhood)	$16,831	$86	48%	2	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Comfortable and elegant with balcony	$30,422	$125	65%	2	1	2	$85	✅	✅	❌	Y / Y	⭐️ 4.7 (38)
Industrial style condo, w/equipped conference room	$52,611	$490	29%	2	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (12)
Luxury Downtown Houston Townhouse	$18,292	$119	42%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
Comfortable stay in East Downtown!	$37,710	$134	73%	2	1	3	$99	✅	❌	✅	Y / Y	⭐️ 4.7 (11)
Vintage Hollywood Theater House in East Downtown	$58,336	$253	63%	2	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
E. River Flat w/Pool +Amazing Downtown View	$21,213	$161	36%	2	2	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Landing \| Amazing 2BD, Gym, Pool	$20,303	$129	43%	2	2	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Home in Houston	$51,196	$221	63%	2	2	3	$60	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Texas Avenue BNB \| Seventies Cinema	$42,162	$384	30%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Modern 2 bd/2.5ba townhome in the heart of EaDo	$51,240	$140	100%	2	2.5	28	$200	❌	❌	✅	Y / Y	⭐️ 5 (4)
Paradise Luxury Living	$33,134	$245	34%	2	1	1	$125	✅	✅	❌	Y / Y	⭐️ 5 (10)
Rose Retreat 50 Shades of Pink	$27,740	$140	48%	2	2	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (5)
Contemporary Downtown 2-Bedroom	$24,156	$288	19%	2	2	2	$50	✅	❌	❌	Y / Y	⭐️ 0 (0)
Comfy Downtown Houston Stay!	$22,948	$110	57%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
2100 sq ft Modern Townhome in EaDo	$58,258	$157	100%	2	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (37)
Heart of Dynamo Town	$19,820	$135	38%	2	1	3	$130	✅	❌	❌	Y / Y	⭐️ 4 (4)
111 Eado Metallic Dream! Stadium Med Center 2BR+1	$22,433	$179	29%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)
Rose Retreat 50 Shades of Pink	$18,931	$132	35%	2	2	3	$130	✅	❌	❌	Y / N	⭐️ 5 (2)
Modern Style,Ace Location Couple/Family Get Away:)	$19,788	$235	23%	2	3	2	$100	❌	✅	❌	Y / Y	⭐️ 4.5 (13)
Luxury 2bdrm Across The Street From BBVA Stadium	$28,377	$208	36%	2	2	7	$80	✅	❌	❌	Y / Y	⭐️ 4.2 (5)
Relaxing Downtown Apartment	$29,155	$135	59%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 0 (0)
Downtown EADO- 4 Story Condo with Rooftop View	$10,450	$163	8%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Space City Gem	$28,182	$154	50%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Views	$22,137	$242	25%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
EADO Gem minutes from downtown	$99,918	$273	100%	2	2	2	$125	❌	❌	✅	Y / N	⭐️ 0 (1)

Return Metrics

-83.59% 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)	-$5,517	-$11,034	-$16,551	-$22,068	-$27,585	-$55,170	-$165,511
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	-$5,517	-$11,034	-$16,551	-$22,068	-$27,585	-$55,170	-$165,511

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-83.59%

Payback Period Days

Return on Investment

-83.59%

2115 Runnels St Houston, Texas, 77003

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$35,038

Annual Revenue

BNBCalc predicts this property will get $181 per night with 53% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% 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.

$34,269

Avg annual revenue

53%

Avg occupancy rate

$181

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

$10k

$40k

$70k

$100k

-$5,517

Profit

Revenue

$35,038

Operating Expenses

$16,555

Operating Income

$18,483

Net Effective Rent

$24,000

Profit (Cash Flow)

-$5,517

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-83.59%

Payback Period Days