BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3218 St Emanuel St, Houston, TX 77004, USA

3 bed • 3.5 bath • 10 guests • $0

BNB

Calc

Report by:

donovanstiner11@yahoo.com

Annual Revenue

$94,963

Profit (Cash Flow)

$31,018

Cash on Cash Return

254.8%

Annual Revenue

$94,963

AirDNA projects $321/night at 52% occupancy ($60,966).

BNB Calc projects a 65% occupancy rate, $400 rate per night.

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


Return Metrics

254.76% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$31,018$62,036$93,054$124,072$155,090$310,181$930,545
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$31,018$62,036$93,054$124,072$155,090$310,181$930,545

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

254.76%

Payback Period Days

143

Return on Investment

254.76%

property-location

3218 St Emanuel St Houston, Texas, 77004-3143

3 bed • 3.5 bath • 10 guests

Agent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide


Laws


Market Data

$94,963

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$31,018

Profit

Revenue

$94,963

Operating Expenses

$19,545

Operating Income

$75,418

Net Effective Rent

$44,400

Profit (Cash Flow)

$31,018

$12,175

Cash Investment

Renos & Furnishing

$8,875

Setup Costs

$3,300

Total

$12,175

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

254.76%

Payback Period Days

143