BNBCalc.com Rental Arbitrage Analysis Report of 3408 Hardy St, Houston, TX 77009, USA

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Return Metrics

200.7% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

200.7%

Payback Period Days

181

Return on Investment

200.7%

Annual Revenue

$76,701

AirDNA projects $269/night at 47% occupancy ($46,177).

User selected values for this report: 70% occupancy rate, $300 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,781

Annual Expenses

$21,371

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,199

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$639

Management & Platform Fees

$192

Platform Fee (i.e. Airbnb)

$192

Property Manager Fee

$0

property-location

3408 Hardy St Houston, Texas, 77009-5929

3 bed • 2.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$76,701

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

200.7%

Payback Period Days

181