BNBCalc Short Term Rental Rental Arbitrage Analysis 46 Firethorn Pl Spring TX 77382

5 bed • 3.5 bath • 12 guests • $0

BNB

Calc

Report by:

Jeff and Kathy Khan

Jeff and Kathy at The 602 Collective

management@602northholdings.com

Annual Revenue

$132,711

Profit (Cash Flow)

$49,459

Cash on Cash Return

381.2%

Annual Revenue

$132,711

AirDNA projects $497/night at 64% occupancy ($116,176). Airbtics projects $559/night at 65% occupancy ($132,711). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $559 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$69,247	$119,456	$220,921	$313,158
Occupancy	59%	62%	68%	90%
Nightly Rate	$306	$506	$862	$926

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
ALOHA! Hawaii in The Woodlands 5BD/3BA Sleeps 10	$81,894	$274	70%	5	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (77)
Pool & Spa, Spacious Woodlands Home, King Bed	$68,445	$299	59%	5	4	2	$280	✅	✅	❌	Y / Y	⭐️ 5 (8)
Boat on Lake Woodlands! Pool & Jacuzzi, Cinema	$218,008	$927	62%	5	5	1	$350	✅	✅	✅	Y / Y	⭐️ 4.7 (43)
Tranquil Lake Woodlands! Pool & Jacuzzi, Cinema	$213,506	$908	62%	5	5	1	$350	✅	✅	✅	Y / Y	⭐️ 4.5 (9)
Woodlands/Pool/Hot Tub/Ks bed/Fast WI-FI/sleeps 10	$57,799	$329	48%	5	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.6 (33)
Woodlands #1 Best place to live , Pool & Hot tub	$213,517	$926	63%	5	5	3	$0	✅	✅	✅	Y / Y	⭐️ 4.3 (3)
Knightsbridge Estate \| Pool & Cinema (30+ Nights)	$100,012	$410	62%	5	3	1	$310	✅	❌	✅	Y / Y	⭐️ 4.9 (16)
Luxury Retreat-Modern Farmhouse on 5 Acres w/Pool	$209,781	$602	92%	5	5	2	$210	✅	✅	✅	Y / Y	⭐️ 5 (16)
Luxury Farm Stay with Pool - Perfect For Groups	$245,711	$725	90%	5	5	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (7)
The Woodlands& Hospitals B House	$38,121	$197	47%	5	4	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

381.18% 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)	$49,458	$98,917	$148,376	$197,835	$247,294	$494,589	$1,483,767
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	$49,458	$98,917	$148,376	$197,835	$247,294	$494,589	$1,483,767

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

381.18%

Payback Period Days

Return on Investment

381.18%

46 Firethorn Pl Spring TX 77382 Spring, TX, 77382

5 bed • 3.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Jeff and Kathy

Jeff and Kathy at The 602 Collective

$4,021

Zestimate

$132,711

Annual Revenue

BNBCalc predicts this property will get $559 per night with 65% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$144,679

Avg annual revenue

65%

Avg occupancy rate

$559

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

$105k

$175k

$245k

$49,459

Profit

Revenue

$132,711

Operating Expenses

$29,252

Operating Income

$103,459

Net Effective Rent

$54,000

Profit (Cash Flow)

$49,459

$12,975

Cash Investment

Renos & Furnishing

$12,875

Setup Costs

$100

Total

$12,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

381.18%

Payback Period Days