Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2401 Crawford St

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$32,795

Profit (Cash Flow)

-$1,468

Cash on Cash Return

-33.7%

Annual Revenue

$32,795

AirDNA projects $123/night at 73% occupancy ($32,795). Airbtics projects $106/night at 76% occupancy ($29,424). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 73% occupancy rate, $123 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,302$29,967$39,426$48,421
Occupancy67%74%86%97%
Nightly Rate$90$104$118$129

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$23,461
$137
43%
122$100❌❌❌Y / Y⭐️ 5 (79)
$56,177
$196
72%
121$110✅❌✅Y / Y⭐️ 4.7 (5)
$40,495
$106
98%
111$75✅❌❌Y / Y⭐️ 5 (136)
$33,761
$101
85%
111$90✅❌✅Y / Y⭐️ 5 (10)
$32,637
$119
73%
112$60✅❌❌Y / Y⭐️ 5 (74)
$31,329
$84
98%
111$80✅❌✅Y / Y⭐️ 4.8 (219)
$42,367
$182
60%
112$75✅❌✅Y / Y⭐️ 5 (135)
$31,481
$105
77%
111$70✅❌❌Y / Y⭐️ 4.9 (82)
$26,648
$129
53%
112$90✅❌❌Y / Y⭐️ 5 (94)
$26,549
$95
74%
111$39✅❌❌Y / Y⭐️ 4.9 (107)
$30,191
$82
95%
111$80✅❌✅Y / Y⭐️ 4.9 (63)
$25,378
$90
70%
111$80✅❌❌Y / Y⭐️ 4.8 (70)
$23,790
$65
100%
112$0❌❌❌N / Y⭐️ 5 (101)
$30,108
$94
84%
112$67✅❌❌Y / Y⭐️ 4.9 (43)
$26,489
$105
66%
111$75✅❌❌Y / Y⭐️ 5 (117)
$37,001
$104
95%
112$60✅❌❌Y / Y⭐️ 4.9 (143)
$29,019
$111
67%
111$75✅❌❌Y / Y⭐️ 4.8 (80)
$43,847
$119
97%
111$80✅❌✅Y / Y⭐️ 4.8 (230)
$27,760
$85
82%
112$75✅❌❌Y / Y⭐️ 4.7 (59)
$27,682
$104
66%
111$80✅❌✅Y / Y⭐️ 4.9 (72)
$34,777
$105
83%
111$80✅❌❌Y / Y⭐️ 4.9 (119)
$28,997
$106
70%
111$80✅❌❌Y / Y⭐️ 4.8 (36)
$17,780
$67
68%
112$65❌❌❌N / Y⭐️ 4.7 (606)
$20,210
$61
89%
111$10❌❌✅Y / Y⭐️ 4.7 (434)
$43,734
$175
66%
113$85✅❌❌Y / Y⭐️ 5 (76)
$23,139
$94
63%
112$85✅❌❌Y / Y⭐️ 4.8 (103)
$32,037
$96
86%
112$75✅❌❌Y / Y⭐️ 4.8 (171)
$33,868
$103
86%
112$80✅❌❌Y / Y⭐️ 5 (119)
$34,622
$126
71%
111$85✅❌❌Y / Y⭐️ 5 (71)
$15,575
$107
30%
111$165✅❌❌Y / Y⭐️ 4.9 (117)
$29,434
$104
74%
112$90✅❌❌Y / Y⭐️ 4.8 (70)
$33,200
$93
92%
112$75✅❌❌Y / Y⭐️ 4.8 (96)
$37,938
$128
77%
111$80✅❌❌Y / Y⭐️ 4.9 (75)
$15,542
$70
58%
111$75❌❌❌Y / Y⭐️ 4.5 (50)
$28,536
$90
82%
112$75✅❌❌Y / Y⭐️ 4.8 (140)
$29,735
$82
95%
112$75✅❌❌Y / Y⭐️ 4.8 (183)
$24,803
$94
67%
111$100✅✅✅Y / Y⭐️ 4.6 (38)
$36,358
$124
75%
112$75✅❌❌Y / Y⭐️ 5 (63)
$45,304
$118
98%
111$85✅❌❌Y / Y⭐️ 5 (95)
$24,426
$84
71%
111$120✅❌❌Y / Y⭐️ 4.9 (74)

Return Metrics

-33.74% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,468-$2,936-$4,404-$5,872-$7,340-$14,681-$44,043
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-$1,468-$2,936-$4,404-$5,872-$7,340-$14,681-$44,043

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-33.74%

Payback Period Days

0

Return on Investment

-33.74%

property-location

2401 Crawford St Houston, Texas, 77004

1 bed • 1 bath • 1 guests

Agent

Inquire about this property

Contact Agent

$2,199

Zestimate

Houston

Guide

Zoning

Market

Guide


Laws


Market Data

$32,795

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $123/night at 73% occupancy.Projected nightly rate is $106/night at 76% occupancy.

Top 56% of comparables

Top 18% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$30,904

Avg annual revenue

76%

Avg occupancy rate

$106

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

$15k

$30k

$40k

$55k

Sign up to see the data on 40 all comparables

-$1,468

Profit

Revenue

$32,795

Operating Expenses

$16,263

Operating Income

$16,532

Net Effective Rent

$18,000

Profit (Cash Flow)

-$1,468

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-33.74%

Payback Period Days

0