BNBCalc Short Term Rental Rental Arbitrage Analysis 2510 Nagle St, Houston, TX 77004, USA

3 bed • 1.5 bath • 8 guests • $0

BNB

Calc

Report by:

xia.ventures212@gmail.com

Annual Revenue

$42,734

Profit (Cash Flow)

-$2,722

Cash on Cash Return

-25.1%

Annual Revenue

$42,734

AirDNA projects $260/night at 45% occupancy ($42,733).

BNB Calc projects a 45% occupancy rate, $260 rate per night.

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

Return Metrics

-25.08% 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)	-$2,721	-$5,443	-$8,165	-$10,887	-$13,609	-$27,218	-$81,654
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	-$2,721	-$5,443	-$8,165	-$10,887	-$13,609	-$27,218	-$81,654

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-25.08%

Payback Period Days

Return on Investment

-25.08%

2510 Nagle St Houston, Texas, 77004-1437

3 bed • 1.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$42,734

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,722

Profit

Revenue

$42,734

Operating Expenses

$16,955

Operating Income

$25,778

Net Effective Rent

$28,500

Profit (Cash Flow)

-$2,722

$10,850

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$2,475

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-25.08%

Payback Period Days