BNBCalc.com Rental Arbitrage Analysis Report of 2503 Couch St, Houston, TX 77008, USA

4 bed • 4 bath • 10 guests • $0

BNB

Calc

Return Metrics

137.81% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

137.81%

Payback Period Days

265

Return on Investment

137.81%

Annual Revenue

$89,120

AirDNA projects $288/night at 48% occupancy ($50,491).

User selected values for this report: 61% occupancy rate, $400 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,915

Annual Expenses

$22,986

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,303

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$743

Management & Platform Fees

$223

Platform Fee (i.e. Airbnb)

$223

Property Manager Fee

$0

property-location

2503 Couch St Houston, Texas, 77008-1633

4 bed • 4 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$89,120

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

137.81%

Payback Period Days

265