BNBCalc Short Term Rental Rental Arbitrage Analysis 299 W Gray St, Houston, TX 77019, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

amisak1995@gmail.com

Annual Revenue

$23,905

Profit (Cash Flow)

-$9,094

Cash on Cash Return

-154.4%

Annual Revenue

$23,905

AirDNA projects $119/night at 55% occupancy ($23,905).

BNB Calc projects a 55.00000000000001% occupancy rate, $119 rate per night.

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

Return Metrics

-154.37% 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)	-$9,094	-$18,188	-$27,283	-$36,377	-$45,472	-$90,944	-$272,833
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	-$9,094	-$18,188	-$27,283	-$36,377	-$45,472	-$90,944	-$272,833

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-154.37%

Payback Period Days

Return on Investment

-154.37%

299 W Gray St Houston, Texas, 77019

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$23,905

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,094

Profit

Revenue

$23,905

Operating Expenses

$14,508

Operating Income

$9,398

Net Effective Rent

$18,492

Profit (Cash Flow)

-$9,094

$5,891

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,641

Total

$5,891

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-154.37%

Payback Period Days