BNBCalc Short Term Rental Rental Arbitrage Analysis 2303 Louisiana Street, Houston, TX

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$43,994

Profit (Cash Flow)

-$114

Cash on Cash Return

-1.7%

Annual Revenue

$43,994

AirDNA projects $165/night at 73% occupancy ($43,993). Airbtics projects $153/night at 62% occupancy ($34,647). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $165 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,332	$33,820	$49,422	$94,761
Occupancy	49%	64%	74%	86%
Nightly Rate	$103	$137	$174	$292

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Midtown 2BD – Parking + Fast WiFi	$21,386	$92	50%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (63)
Modern Bright Midtown 2-BD - Parking + Fast Wi-fi!	$23,038	$90	54%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Local Vibe Walking Distance to Midtown Restaurants	$27,339	$94	73%	2	3	1	$139	❌	❌	❌	Y / Y	⭐️ 4.9 (150)
Gorgeous Midtown 2-BD - Free Parking + Fast Wi-Fi!	$20,518	$90	53%	2	1	1	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (53)
Houston Montrose Home: Walk to Bars & Restaurants!	$31,931	$138	58%	2	1	2	$114	❌	❌	✅	Y / Y	⭐️ 4.7 (51)
Midtown Getaway	$42,370	$162	69%	2	1	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (9)
The Blue Dog House \| Walk to DTWN \| FAST Wi-Fi	$30,575	$115	70%	2	1	3	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (187)
Jr Penthouse @ Toyota Center	$63,343	$300	56%	2	3	1	$75	✅	❌	❌	Y / Y	⭐️ 4.9 (28)
111 Duke's Montrose Manor A \| Downtown, Med Center	$14,248	$45	70%	2	1	1	$104	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Montrose Two Bedroom Apartment #10	$33,697	$99	93%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (115)
2BD/2BA APT Rolls-Royce Inspired in Downtown	$31,863	$87	96%	2	2	1	$35	✅	✅	❌	Y / Y	⭐️ 4.8 (275)
Lovely Luxury 2 BR OASIS in Midtown/Downtown	$57,729	$176	85%	2	2	1	$85	✅	❌	❌	Y / Y	⭐️ 4.9 (226)
Houston's Hottest Highrise w/ Pool, Gym & Views	$87,076	$292	79%	2	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (28)
Downtown Houston Apt. Pool/Gym 2bedroom/2fullbath	$37,388	$156	64%	2	1	3	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (15)
Downtown Stylish Apartment w/ Firepit Patio & Pool	$52,746	$157	87%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (83)
2B/2BA FREE Parking! KingBeds! Pool! Downtown!	$15,357	$37	99%	2	2	1	$85	✅	❌	✅	Y / Y	⭐️ 5 (124)
¡New!DowntownView!\|Near NRG Stadium\|Huge 2BR/Garag	$83,456	$353	63%	2	2	2	$170	✅	❌	❌	Y / Y	⭐️ 5 (18)
Downtown Top Floor 2 Bedroom	$29,421	$232	34%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (13)
Mid/Downtown\|Huge\|2BRD\|Walkable\|Major attractions	$73,608	$319	61%	2	2	2	$180	✅	❌	❌	Y / Y	⭐️ 4.9 (20)
Montrose Gated Parking Walk 2 Restaurants Sleeps10	$36,209	$126	71%	2	3	2	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
Montrose Walk To 50+ Restaurants 1Mile 2 Downtown	$31,556	$118	64%	2	3	2	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Heart of Midtown 2 bedroom	$18,318	$116	41%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
Bastrop Getaway #4	$23,766	$167	36%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.3 (11)
2 BR Elegant Condo near Downtown Houston	$27,528	$194	36%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Vintage Vibes in Montrose	$38,532	$124	83%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.4 (51)
Astronaut House/ ❤ of HOU/Very Walkable /FiberWiFi	$49,271	$170	77%	2	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (94)
111 The Skyline View \| Midtown, MedCenter, 2BR+1	$16,022	$49	70%	2	4	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (2)
Midtown Getaway w/Skyline View	$35,538	$110	85%	2	3	2	$110	❌	❌	❌	Y / N	⭐️ 4.5 (14)
Luxury Condo in Downtown Houston	$27,123	$192	37%	2	2	2	$70	✅	❌	✅	Y / Y	⭐️ 4.8 (7)
Fresh Air! Modern downtown Apartment W/pool	$44,826	$195	60%	2	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.9 (26)
The Corner of Happiness.	$31,927	$122	66%	2	2	1	$115	✅	❌	✅	Y / Y	⭐️ 4.7 (21)
Cozy 2bedroom loft with downtown view	$43,408	$137	86%	2	2	2	$52	✅	✅	❌	Y / Y	⭐️ 4.8 (14)
Bastrop Getaway #3	$23,782	$168	34%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Museum DeSanto * A Marian Themed-Suite*	$28,053	$105	64%	2	1	1	$95	❌	❌	✅	N / Y	⭐️ 5 (19)
High-rise w/Skyview Downtown	$97,097	$352	73%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (23)
H-Town's Hottest Retreat	$42,590	$164	67%	2	2	3	$140	✅	❌	✅	Y / Y	⭐️ 4.9 (14)
Stunning Midtown Condo just 5 min from Med Center	$19,553	$109	47%	2	3	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Patio 2 BR+Med \| UH \| NRG+4KTV	$13,055	$87	41%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (11)
Unit 8 - Westhiemer - Montrose Midtown - 2 Bedroom	$21,725	$142	41%	2	1	2	$35	❌	❌	✅	Y / Y	⭐️ 4.8 (73)

Return Metrics

-1.72% 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)	-$113	-$227	-$340	-$454	-$567	-$1,135	-$3,406
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	-$113	-$227	-$340	-$454	-$567	-$1,135	-$3,406

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.72%

Payback Period Days

Return on Investment

-1.72%

2303 Louisiana St Houston, Texas, 77006

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,199

Zestimate

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$43,994

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $165/night at 73% occupancy.Projected nightly rate is $153/night at 62% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$36,573

Avg annual revenue

62%

Avg occupancy rate

$153

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

-$114

Profit

Revenue

$43,994

Operating Expenses

$17,719

Operating Income

$26,274

Net Effective Rent

$26,388

Profit (Cash Flow)

-$114

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-1.72%

Payback Period Days