BNBCalc Short Term Rental Rental Arbitrage Analysis 3833 Cummins St, Houston, TX, 77027

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$48,212

Profit (Cash Flow)

$8,945

Cash on Cash Return

205.6%

Annual Revenue

$48,212

AirDNA projects $108/night at 58% occupancy ($22,878). Airbtics projects $113/night at 66% occupancy ($27,239). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,764	$26,479	$38,393	$44,793
Occupancy	54%	65%	81%	88%
Nightly Rate	$98	$108	$125	$134

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Getaway in River Oaks	$43,168	$113	100%	1	1	3	$50	✅	✅	❌	Y / Y	⭐️ 0 (0)
Best of Both Worlds Houston (River Oaks/Galleria)	$28,450	$90	84%	1	1	1	$30	✅	✅	❌	Y / Y	⭐️ 5 (44)
The Bonaparte Suite - Central Houston Luxury	$28,180	$119	62%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.9 (130)
Japanese guesthouse w/pool and hot tub	$13,882	$100	34%	1	1	1	$40	✅	✅	❌	N / Y	⭐️ 4.8 (578)
The Emperor’s Suite – Central Houston Luxury	$29,113	$121	62%	1	1	1	$40	❌	✅	❌	N / Y	⭐️ 4.8 (531)
Enchanting Central Houston Suite	$23,858	$113	54%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.8 (182)
The Star Suite: Luxurious, Central, Pool	$18,564	$86	54%	1	1	1	$35	✅	✅	❌	N / Y	⭐️ 4.9 (248)
River Oaks 1BDR, Free Parking & Pool, Downtown HTX	$38,226	$109	92%	1	1	3	$99	✅	❌	❌	Y / Y	⭐️ 5 (53)
Chateau Le Houston: Luxurious, Central, Pool-side	$19,205	$98	50%	1	1	1	$40	✅	❌	❌	N / Y	⭐️ 4.8 (342)
Upper Kirby Luxury Apt w/ Pool Gym, Meeting Rm etc	$44,452	$125	95%	1	1	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (59)
Urban Oasis Gigabit,12 Mins Dwntown, 6Min Galleria	$41,445	$128	84%	1	1	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (55)
Upscale Quiet City Guesthouse-everything close	$32,198	$119	70%	1	1	1	$95	❌	❌	❌	N / Y	⭐️ 5 (117)
"PARIS" Themed Luxury Apt in River Oaks!	$29,656	$132	59%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (51)
Luxury Stay in Houston!	$24,045	$104	60%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (48)
Cute One Bedroom	$42,126	$134	84%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (27)
Prestigious unit w/ study \| 5★ Location, Pool, Gym	$27,576	$97	73%	1	1	2	$69	✅	✅	❌	Y / Y	⭐️ 4.5 (58)
Greenway \| King Bed \| Free Parking \| 30	$25,674	$143	47%	1	1	30	$99	✅	❌	❌	Y / Y	⭐️ 3.5 (2)
Med Center 1 bedroom/ free parking	$21,085	$87	65%	1	1	2	$50	✅	✅	❌	Y / Y	⭐️ 4.5 (29)
James Bond Themed Luxury Apt River Oaks!	$27,537	$177	41%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (44)
Lovely 1BR/1BT Great Greenway Location	$23,602	$99	62%	1	1	60	$99	✅	❌	✅	Y / Y	⭐️ 0 (2)
Luxury One Bedroom	$11,579	$105	27%	1	1	1	$115	✅	❌	❌	Y / Y	⭐️ 5 (17)
1BR APT• Near \| NRG \| Uptown Galleria \| Med Center	$25,656	$94	66%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (46)
Great Greenway Location	$27,422	$128	57%	1	1	1	$99	✅	❌	✅	Y / Y	⭐️ 5 (4)
Great Greenway Location	$26,475	$130	53%	1	1	30	$99	✅	❌	❌	Y / Y	⭐️ 3.5 (3)
Luxury King Midrise Galleria/Upper Kirby Area!	$17,889	$94	52%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (21)
Greenway \| King Bed \| Free Parking	$36,527	$134	73%	1	1	7	$99	✅	❌	❌	Y / Y	⭐️ 0 (1)
Greenway \| King Bed \| Free Parking	$28,554	$104	73%	1	1	2	$99	✅	❌	❌	Y / Y	⭐️ 3.5 (3)
El Oasis - Boho Stay in Downtown	$34,852	$95	97%	1	1	30	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (44)
Swanky River Oaks Retreat	$44,272	$168	72%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (8)
It's All Yours! Remodeled Galleria Condo!	$30,239	$102	81%	1	1	20	$70	✅	❌	✅	Y / Y	⭐️ 5 (19)
Great Greenway Location	$24,806	$102	65%	1	1	7	$99	✅	❌	❌	Y / Y	⭐️ 0 (1)
Perfect fit for Business travelers &relocation \|L7	$40,538	$124	88%	1	1	7	$99	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
1BR APT• \| NRG \| Uptown Galleria \| Med Center	$22,813	$114	48%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 4.6 (25)
Modern 1BDR, W/Parking & Pool, Downtown Houston	$26,580	$90	77%	1	1	2	$99	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
One-bedroom oasis in Upper Kirby	$23,185	$72	87%	1	1	2	$10	✅	❌	❌	Y / N	⭐️ 4.8 (4)
Perfect fit for Business travelers &relocation 6	$22,756	$100	60%	1	1	6	$99	✅	❌	❌	Y / Y	⭐️ 4.8 (6)
Lovely One BedRoom Oasis!	$15,937	$99	43%	1	1	2	$10	✅	✅	❌	Y / Y	⭐️ 4.9 (10)
Location @ Amenities @ Comfort 30	$30,060	$115	70%	1	1	30	$99	✅	❌	❌	Y / Y	⭐️ 5 (2)
Perfect fit for Business travelers &relocation	$34,916	$107	88%	1	1	60	$99	✅	❌	✅	Y / Y	⭐️ 4.2 (5)
TopGun Luxury Apt in River Oaks!	$36,839	$183	55%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

205.62% 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)	$8,944	$17,889	$26,833	$35,778	$44,723	$89,446	$268,338
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	$8,944	$17,889	$26,833	$35,778	$44,723	$89,446	$268,338

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

205.62%

Payback Period Days

177

Return on Investment

205.62%

3833 Cummins St Houston, Texas, 77027

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$48,212

Annual Revenue

BNBCalc predicts this property will get $113 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

40 Airbnb Comparables

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

$28,598

Avg annual revenue

66%

Avg occupancy rate

$113

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

$10k

$20k

$35k

$45k

$8,945

Profit

Revenue

$48,212

Operating Expenses

$18,268

Operating Income

$29,945

Net Effective Rent

$21,000

Profit (Cash Flow)

$8,945

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

205.62%

Payback Period Days

177