BNBCalc.com Rental Arbitrage Analysis Report of 2703 Crawford St, Houston, TX 77004, USA

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Return Metrics

-6.34% 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

-6.34%

Payback Period Days

0

Return on Investment

-6.34%

Annual Revenue

$63,918

AirDNA projects $328/night at 50% occupancy ($59,900).

User selected values for this report: 50% occupancy rate, $350 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,642

Annual Expenses

$19,709

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,093

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$533

Management & Platform Fees

$160

Platform Fee (i.e. Airbnb)

$160

Property Manager Fee

$0

property-location

2703 Crawford St Houston, Texas, 77004-1118

3 bed • 2.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$63,918

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-6.34%

Payback Period Days

0