BNBCalc Short Term Rental Rental Arbitrage Analysis 3725 Parkwood Dr, Houston, TX, 77021

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$22,660

Profit (Cash Flow)

-$50,690

Cash on Cash Return

-1165.3%

Annual Revenue

$22,660

AirDNA projects $80/night at 59% occupancy ($17,239). Airbtics projects $94/night at 66% occupancy ($22,659). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 66% occupancy rate, $94 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,828	$23,351	$33,493	$43,746
Occupancy	54%	66%	83%	87%
Nightly Rate	$75	$91	$104	$129

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Boutique Bungalow	$32,325	$92	96%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (72)
Small Modern AirBNB	$17,153	$74	62%	1	1	1	$8	❌	❌	❌	Y / Y	⭐️ 5 (562)
Studio Nr Med Center Museums \| WiFi BBQ Fire Pit	$25,829	$74	85%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (58)
Hidden Gem\|TSU\|NRG\| Med Ctr	$15,990	$68	58%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
A peaceful 1BR in the Heart of Houston	$20,113	$76	66%	1	1	2	$70	✅	❌	❌	Y / Y	⭐️ 5 (90)
Modern Guesthouse-City Getaway	$16,511	$74	58%	1	1	1	$20	❌	❌	❌	N / N	⭐️ 5 (65)
Houston Apartment Gem	$22,265	$102	56%	1	2	3	$149	❌	❌	❌	N / N	⭐️ 5 (19)
Central HTX: Gym, Fast Wi-Fi, Free Parking	$40,758	$128	87%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.3 (30)
Med Center Museums Flat \| WiFi Games BBQ Fire Pit	$24,085	$69	89%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (76)
Cozy & Comfy Gem! TSU\| UH\| NRG	$19,066	$76	64%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4 (17)
Central Houston Luxe Getaway\|Mini Golf\|Pool Table	$26,311	$111	63%	1	1	2	$59	✅	❌	❌	N / Y	⭐️ 5 (4)
Newly Furnished 1BR Unit w/ Hermann Park View	$33,512	$103	83%	1	1	2	$116	✅	❌	✅	Y / Y	⭐️ 5 (49)
Tiny Inner City Getaway - Queen Bed - Free Parking	$31,010	$96	85%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (107)
Houston’s Long Term Stay Home!	$28,180	$85	88%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (37)
Hotel Suite \| Central Location \| 4KTVs\| Fast Wi-fi	$45,445	$151	80%	1	1	5	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Central 1 Bed\|NightLife\|UH\|Downtown\|Museum\|MED\|NRG	$31,080	$102	76%	1	1	1	$90	❌	❌	✅	N / Y	⭐️ 4.5 (43)
Travelers can Walk to TLH	$27,371	$99	67%	1	1	2	$119	❌	❌	❌	Y / Y	⭐️ 5 (64)
The Palm Flats 16 \| Zoo! Museums! Medical Center!	$12,744	$65	42%	1	1	1	$74	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Upscale King Mid Rise in the Medical Center by DT	$20,203	$85	58%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (74)
Villas at Hermann Park	$30,551	$105	77%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (15)
Hotel Suite \| Central Location \| 4KTVs\| Fast Wi-fi	$35,816	$143	66%	1	1	5	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
1 BD Lux Retreat \| Medical Center/Downtown & NRG	$27,886	$99	69%	1	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
City Side Medical Center\| NRG\| MD Anderson	$16,328	$86	48%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (44)
The Carriage House Retreat	$17,535	$88	49%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Stellar Suite \| Museum District, Med Center & NRG	$37,601	$111	84%	1	1	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (68)
Houston Cottage Guesthouse	$24,015	$87	73%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (22)
Entire 1BR Apt- Close to everything! Downtown/Med	$24,660	$72	89%	1	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (57)
The Palm Flats 15 \| Zoo! Museums! Medical Center!	$17,933	$65	70%	1	1	1	$74	❌	❌	✅	Y / Y	⭐️ 4.7 (49)
Upscale King Bed & Bath in the heart of TMC!	$22,085	$107	51%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 4.6 (26)
Cozy Apt Nr Med Center \| WiFi Games BBQ Fire Pit	$28,468	$83	84%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (60)
Unwind and Relax at an Industrial Luxe Pad	$21,172	$107	50%	1	1	80	$50	❌	❌	❌	Y / Y	⭐️ 5 (266)
Athomegetaway	$29,284	$90	86%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
The city view apartment .	$13,220	$84	43%	1	1	3	$0	✅	❌	❌	Y / N	⭐️ 5 (11)
The Palm Flats 13 \| ZOO! Museums! Medical Center	$11,627	$56	46%	1	1	1	$74	❌	❌	✅	Y / Y	⭐️ 4.5 (44)
Hotel Suite \| Central Location \| 4KTVs\| Fast Wi-fi	$38,563	$143	71%	1	1	4	$85	❌	❌	❌	Y / Y	⭐️ 5 (18)
Museum Park Bungalow 1 king bed, 2 air beds, sofa	$16,557	$101	37%	1	1	1	$99	❌	❌	❌	N / Y	⭐️ 5 (79)
Hotel Suite \| Central Location \| 4KTVs\| Fast Wi-fi	$43,799	$151	77%	1	1	5	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Stylish 1 bed in Midtown/Medical Center - Padova	$13,440	$68	54%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (24)
Modern 1-BR Oasis in Houston	$22,461	$104	54%	1	1	2	$75	✅	❌	✅	Y / Y	⭐️ 4.5 (34)

Return Metrics

-1,165.28% 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)	-$50,690	-$101,380	-$152,070	-$202,760	-$253,450	-$506,900	-$1,520,700
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	-$50,690	-$101,380	-$152,070	-$202,760	-$253,450	-$506,900	-$1,520,700

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1,165.28%

Payback Period Days

Return on Investment

-1,165.28%

3725 Parkwood Dr Houston, Texas, 77021

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$22,660

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $80/night at 59% occupancy.Projected nightly rate is $94/night at 66% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$24,763

Avg annual revenue

66%

Avg occupancy rate

$94

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

$5k

$20k

$30k

$45k

-$50,690

Profit

Revenue

$22,660

Operating Expenses

$14,946

Operating Income

$7,714

Net Effective Rent

$58,404

Profit (Cash Flow)

-$50,690

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-1,165.28%

Payback Period Days