BNBCalc Short Term Rental Rental Arbitrage Analysis 2424 Capitol St, Houston, TX, 77003

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$36,261

Profit (Cash Flow)

$5,795

Cash on Cash Return

133.2%

Annual Revenue

$36,261

AirDNA projects $109/night at 66% occupancy ($26,275). Airbtics projects $125/night at 61% occupancy ($27,849). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $136 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,599	$26,854	$38,366	$52,665
Occupancy	48%	60%	73%	89%
Nightly Rate	$109	$117	$136	$154

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
High Rise Downtown Luxury Views	$29,743	$210	25%	1	2	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (31)
Downtown Houston Deluxe King Suite	$41,845	$121	89%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 4.9 (41)
Houston Apartment Perfect Location	$33,517	$86	96%	1	1	1	$75	✅	✅	✅	Y / Y	⭐️ 4.8 (186)
Downtown Elegance: Upscale Hideaway/King Bed	$36,570	$143	65%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.8 (72)
EaDo Room \| Private Entrance \| Walk 2 Astros Games	$16,478	$45	93%	1	1	1	$27	❌	❌	❌	N / Y	⭐️ 4.9 (415)
Welcome to Deet’s Place!	$37,726	$125	78%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (84)
U1 Penthouse W/Rental CAR/ Dwntwn Houston 1BR 1BTH	$26,085	$136	51%	1	1	2	$69	✅	✅	❌	Y / Y	⭐️ 4.8 (50)
Comfy & Spacious \| Queen-Bed, Patios, Pool & Gym	$34,774	$130	70%	1	1	3	$60	✅	✅	❌	Y / Y	⭐️ 4.9 (34)
Tangerine Dream Retreat: Downtown Houston	$27,958	$139	50%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.6 (20)
Houston Luxury Midrise	$30,648	$82	97%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.8 (87)
Downtown~1br~Garage~Pool~Wifi~Dog Park~Gym	$23,662	$100	60%	1	1	2	$100	✅	✅	✅	Y / Y	⭐️ 4.8 (83)
Houston Downtown 1br w/ pool/patio	$27,815	$126	56%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 5 (21)
Resort Style Pool \| Fast WiFi \| King Bed	$32,809	$100	88%	1	1	2	$75	✅	✅	❌	Y / Y	⭐️ 4.8 (31)
Houston hot spot near downtown	$26,488	$109	59%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
Perfect downtown location (with private parking!)	$75,066	$293	70%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Opulent King Suite	$26,608	$111	65%	1	1	1	$117	✅	❌	❌	Y / Y	⭐️ 5 (8)
Stylish Urban Retreat with Complementary Parking	$24,774	$111	56%	1	1	1	$92	✅	✅	❌	Y / Y	⭐️ 4.8 (25)
Luxury Downtown Houston Suite w/parking/pool/patio	$31,421	$116	69%	1	1	1	$65	✅	✅	✅	Y / Y	⭐️ 4.8 (16)
Elegant Queen W/resort amenities	$20,647	$110	45%	1	1	1	$110	✅	✅	❌	Y / Y	⭐️ 5 (12)
Unique 2-story Loft in East Downtown. Location!!!	$27,174	$116	64%	1	2	28	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (126)
Elegant Queen with pool view	$19,808	$123	44%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (9)
U5 Penthouse downtown w/ Turo rental car available	$32,463	$138	62%	1	1	2	$69	✅	✅	❌	Y / Y	⭐️ 4.5 (20)
U2 Penthouse W/CAR Dwntown Houston WI-FI/freepark	$23,222	$118	53%	1	1	2	$69	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
Rustic Condo w/ Balcony Views- Monthly Discounts	$38,557	$190	55%	1	1	28	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
U2 penthouse Downtown Houston WI-FI/free parking	$19,127	$134	39%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Vibrant Luxury Apt in EaDO HTX	$24,783	$111	61%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Luxury Downtown HTX Apartment	$14,409	$132	29%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (23)
Beautiful , Spacious, centrally located 1 bedroom	$29,364	$113	71%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (22)
5 Star - 2 BEDS \| 1 BATH - Eden’s Summer Suite	$43,399	$154	77%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Astro/Shell Stadium Apt w/DT view	$22,500	$106	58%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Jazzy Chic Stay in East Downtown	$33,842	$119	72%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Cozy Downtown Houston/EADO Apartment	$31,083	$149	57%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 0 (8)
Central Haven	$13,704	$144	26%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.2 (4)
Teal Tranquility Retreat	$34,366	$110	81%	1	1	3	$115	✅	✅	❌	Y / Y	⭐️ 5 (2)
No place like home.	$16,060	$107	41%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 3 (3)
Luxury Oasis in Downtown Houston	$14,734	$115	35%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Midtown Lush Landing	$16,690	$116	36%	1	1	3	$115	✅	✅	❌	Y / N	⭐️ 0 (0)
Lovely Studio in Eado Houston! Free parking space.	$27,450	$75	100%	1	1	30	$75	❌	❌	❌	Y / Y	⭐️ 5 (3)
1Bed Luxury Apartment	$15,952	$109	40%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Trendy Apt - Downtown Houston!	$50,702	$163	85%	1	1	1	$0	✅	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

133.22% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,795	$11,590	$17,386	$23,181	$28,977	$57,954	$173,863
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	$5,795	$11,590	$17,386	$23,181	$28,977	$57,954	$173,863

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

133.22%

Payback Period Days

274

Return on Investment

133.22%

2424 Capitol St Houston, Texas, 77003

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$36,261

Annual Revenue

BNBCalc predicts this property will get $125 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$28,850

Avg annual revenue

61%

Avg occupancy rate

$125

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

$35k

$55k

$75k

$5,795

Profit

Revenue

$36,261

Operating Expenses

$16,714

Operating Income

$19,547

Net Effective Rent

$13,752

Profit (Cash Flow)

$5,795

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

133.22%

Payback Period Days

274