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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

254.76%

Payback Period Days

143

Return on Investment

254.76%

3218 St Emanuel St Houston, Texas, 77004-3143

3 bed • 3.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$94,963

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Cash on Cash Return

254.76%

Payback Period Days

143