BNBCalc Short Term Rental Rental Arbitrage Analysis 3300 Sage Rd

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$57,066

Profit (Cash Flow)

$9,987

Cash on Cash Return

116.1%

Annual Revenue

$57,066

AirDNA projects $343/night at 70% occupancy ($87,695). Airbtics projects $252/night at 62% occupancy ($57,065). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 62% occupancy rate, $252 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,380	$50,324	$73,511	$101,632
Occupancy	54%	61%	68%	76%
Nightly Rate	$192	$216	$284	$354

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Exquisite \| Zen Galleria Townhome \|Sleeps 8 (HPLE)	$35,208	$163	55%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Exclusive Exquisite Three Story Home (HPLE)	$54,321	$204	68%	3	4	2	$230	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Premium Zen Galleria Townhome \|Sleeps 8 (HPLE)	$35,184	$167	54%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
2600 sq ft. Uptown townhouse close to everything!	$60,043	$263	60%	3	4	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (148)
Modern Executive Suite \| Rooftop View \| Galleria	$56,459	$262	58%	3	4	5	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
The Oakshire Castle - Fantastic Location	$51,094	$349	40%	3	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Houston Galleria Luxury Home.	$53,840	$330	43%	3	4	2	$249	❌	❌	✅	N / N	⭐️ 4.8 (25)
Rustic Mid-Century Modern 3BR House - Galleria	$49,426	$249	54%	3	4	1	$49	❌	❌	❌	Y / Y	⭐️ 4.9 (81)
Elegant 3 bedroom townhouse in Galleria area.🏡	$42,902	$221	49%	3	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.7 (46)
Private Jacuzzi \| Elevated Escape \| Sleeps 9	$42,499	$188	57%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (5)
Stunning Modern Dream Home in Houston	$100,123	$395	67%	3	4	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (34)
Luxurious Retreat \| Private Pool \| KING BED	$44,187	$180	64%	3	3	1	$199	✅	❌	❌	Y / Y	⭐️ 4.7 (33)
Galleria Area Spacious Home	$63,294	$350	49%	3	4	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Paradis 5853: New Luxury Galleria area home!!	$68,128	$213	86%	3	4	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (55)
Paradis 5849: New Luxury Galleria area home!!	$56,891	$212	71%	3	4	2	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (57)
Luxe Oasis Home \| Private Jacuzzi \| Sleeps 8	$44,893	$201	56%	3	3	2	$220	❌	✅	❌	Y / Y	⭐️ 4.7 (10)
Stylish House Excellent 3 Story Galleria Escape	$42,163	$180	64%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Lux 4BR 3.5 BTH Home in the Galleria/Uptown	$63,676	$274	63%	3	4	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (20)
Luxury \| New \| Galleria \| Modern \| Townhome	$52,814	$194	73%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (61)
Modern Townhome - Garage Gym & Private Yard	$61,323	$195	81%	3	4	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (44)
Stylish House Excellent Three-Story Townhome	$52,671	$196	68%	3	4	1	$220	❌	❌	❌	Y / Y	⭐️ 5 (6)
Opulent 3 Story Galleria Retreat	$35,162	$167	54%	3	3	1	$190	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Luxury Galleria Townhome	$58,583	$216	69%	3	4	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (48)
River Oaks District• Galleria Mall• Midtown•Modern	$128,427	$673	51%	3	3	2	$170	❌	✅	❌	Y / Y	⭐️ 5 (77)
Houston Galleria Home~ Luxury 3~Level~ Patio	$69,816	$342	53%	3	4	3	$250	❌	❌	✅	Y / Y	⭐️ 4.6 (38)
Inviting H-Town Home Near Shops & Golf Courses!	$69,575	$217	81%	3	4	3	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
NEW Spacious Retreat in the Heart of Houston	$78,751	$337	62%	3	2	2	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Stylish Home w/ Balcony < 2 Mi to The Galleria!	$78,146	$462	44%	3	4	3	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Luxe 3BR Houston Home in Galleria\|Mins to Downtown	$51,308	$275	47%	3	4	3	$180	✅	❌	✅	Y / Y	⭐️ 5 (91)
Galleria \| Spacious 3 Bedroom 3.5 Bathroom Oasis	$40,524	$173	64%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Exclusive Getaway near Houston Galleria	$57,659	$204	74%	3	4	1	$228	❌	❌	❌	Y / Y	⭐️ 5 (49)
Elegant 3BR Bungalow Oasis+Pool in Prime Location	$37,697	$128	74%	3	2	1	$205	✅	❌	❌	Y / Y	⭐️ 4.3 (12)
Modern Family Retreat - Downtown Houston TX	$42,405	$151	67%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (19)
Stylish Retreat near Galliera Mall & DT Houston TX	$67,748	$225	76%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (37)
Home away from home/ in Houston 8 min to Med C/NRG	$69,075	$311	59%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cozy & Trendy Home in Upscale Houston\|Galleria	$35,149	$155	58%	3	4	2	$250	✅	❌	✅	Y / Y	⭐️ 4.9 (23)
Luxe & Modern Home perfect for long stay\|Galleria	$40,260	$220	50%	3	4	7	$235	✅	❌	✅	Y / Y	⭐️ 5 (8)
Luxury 3-Story Houston Home	$100,743	$402	64%	3	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Galleria area 3BR Townhouse \| Pets, Kid Friendly	$55,047	$262	56%	3	3	3	$189	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Beautiful townhome Galleria Area	$71,004	$200	97%	3	4	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

116.12% 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)	$9,987	$19,974	$29,961	$39,948	$49,935	$99,871	$299,615
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	$9,987	$19,974	$29,961	$39,948	$49,935	$99,871	$299,615

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

116.12%

Payback Period Days

314

Return on Investment

116.12%

3300 Sage Rd Houston, Texas, 77056-7046

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,854

Zestimate

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$57,066

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $343/night at 70% occupancy.Projected nightly rate is $252/night at 62% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$57,955

Avg annual revenue

62%

Avg occupancy rate

$252

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$35k

$65k

$95k

$130k

$9,987

Profit

Revenue

$57,066

Operating Expenses

$19,419

Operating Income

$37,647

Net Effective Rent

$27,660

Profit (Cash Flow)

$9,987

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

116.12%

Payback Period Days

314