BNBCalc.com Rental Arbitrage Analysis Report of 2350 Bagby Street, Houston, TX, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

-56.26% 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

-56.26%

Payback Period Days

0

Return on Investment

-56.26%

Annual Revenue

$25,191

AirDNA projects $121/night at 57% occupancy ($25,190).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,273

Annual Expenses

$15,275

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$770

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$210

Management & Platform Fees

$63

Platform Fee (i.e. Airbnb)

$63

Property Manager Fee

$0

property-location

2350 Bagby Street Houston, Texas, 77006-1642

1 bed • 1 bath • 4 guests • $1,081

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$25,191

Profit (Cash Flow)

-$3,056

No payback period

Cash on Cash Return

-56.3%

Annual Revenue

$25,191

AirDNA projects $121/night at 57% occupancy ($25,190).

Occupancy Rate

Avg Daily Rate

Return Metrics

-56.26% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-56.26%

Payback Period Days

0