BNBCalc Short Term Rental Rental Arbitrage Analysis 500 Crawford St, Houston, TX, 77002

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$29,402

Profit (Cash Flow)

$2,002

Cash on Cash Return

77.3%

Annual Revenue

$29,402

AirDNA projects $120/night at 64% occupancy ($28,050). Airbtics projects $112/night at 73% occupancy ($29,862). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 70% occupancy rate, $115 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,305	$29,670	$40,590	$51,965
Occupancy	65%	73%	85%	95%
Nightly Rate	$93	$105	$123	$142

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tranquil Oasis DT \|Pool\| Gym\| Lounge\| Pet OK	$56,177	$196	72%	1	2	1	$110	✅	❌	✅	Y / Y	⭐️ 4.7 (5)
Comfortable Getaway Downtown Htx	$32,864	$121	69%	1	1	2	$115	✅	❌	✅	Y / Y	⭐️ 5 (24)
Your Perfect Home Away from Home	$44,806	$152	79%	1	1	2	$45	✅	❌	❌	Y / Y	⭐️ 4.8 (62)
Downtown Elegance: Upscale Hideaway/King Bed	$35,578	$141	64%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.8 (72)
Houston Apartment Perfect Location	$34,168	$87	96%	1	1	1	$75	✅	✅	✅	Y / Y	⭐️ 4.8 (186)
Calm/Cozy Oasis Studio near Toyota Center	$32,486	$132	66%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
EaDo Room \| Private Entrance \| Walk 2 Astros Games	$16,219	$44	93%	1	1	1	$27	❌	❌	❌	N / Y	⭐️ 4.9 (415)
Faeland: Downtown Houston Studio Sleeps 4	$20,260	$106	50%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
The Studio @ Toyota Center	$15,542	$70	58%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
U1 Penthouse W/Rental CAR/ Dwntwn Houston 1BR 1BTH	$25,844	$137	50%	1	1	2	$69	✅	✅	❌	Y / Y	⭐️ 4.8 (50)
Comfy & Spacious \| Queen-Bed, Patios, Pool & Gym	$35,728	$128	73%	1	1	3	$60	✅	✅	❌	Y / Y	⭐️ 4.9 (34)
Houston Luxury Midrise	$27,961	$79	91%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.8 (87)
Downtown Houston Deluxe King Suite	$40,460	$122	85%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 4.9 (41)
Cozy Downtown Studio-Toyota Center	$19,427	$72	69%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (178)
Space City Studio, Heart of Downtown Houston	$27,024	$115	60%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.3 (19)
Downtown~1br~Garage~Pool~Wifi~Dog Park~Gym	$22,312	$99	57%	1	1	2	$100	✅	✅	✅	Y / Y	⭐️ 4.8 (83)
Prime Location w/ Pool + Gym	$28,997	$106	70%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (36)
Downtown City View Just for You	$24,811	$135	49%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (82)
The City Center King Suite\|Pool\|WIFI\|Rooftop\|	$27,682	$104	66%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.9 (72)
Modern, Spacious Downtown Apartment with Pool View	$29,019	$111	67%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (80)
Lavish King Bed/Rooftop Terrace/Reserved Parking	$37,001	$104	95%	1	1	2	$60	✅	❌	❌	Y / Y	⭐️ 4.9 (143)
Adorable 5star Luxury Living	$27,760	$85	82%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.7 (59)
Luxury cozy 1bdapt/ downtownview	$26,489	$105	66%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (117)
Luxury City View King Suite\|POWER IS ON\|Wifi\|	$34,777	$105	83%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.9 (119)
LUXURY DOWNTOWN SUITE/POOL/SKY LOUNGE/WIFI	$43,847	$119	97%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.8 (230)
Downtown Houston Luxury Mid-Rise Apartment	$31,481	$105	77%	1	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.9 (82)
Explore The City Life	$26,549	$95	74%	1	1	1	$39	✅	❌	❌	Y / Y	⭐️ 4.9 (107)
Midtown King Suite-Pool/SkyLounge/Wi-Fi	$30,191	$82	95%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.9 (63)
Lavish Downtown 1BD Apartment with Pool View	$26,648	$129	53%	1	1	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (94)
Tropical Loft	$42,367	$182	60%	1	1	2	$75	✅	❌	✅	Y / Y	⭐️ 5 (135)
Luxurious Downtown 1 bedroom getaway	$30,108	$94	84%	1	1	2	$67	✅	❌	❌	Y / Y	⭐️ 4.9 (43)
Downtown Suite -Pool/Wi-Fi/ SkyView!	$31,329	$84	98%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.8 (219)
Downtown Houston Luxury Suite\|Pool\|WIFI\|Rooftop\|	$25,378	$90	70%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (70)
Luxury 1BDR W/ Sky Lounge, Free Parking, & Pool	$40,495	$106	98%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (136)
Downtwn Studio \| Long Term Ready I City lifestyle	$32,637	$119	73%	1	1	2	$60	✅	❌	❌	Y / Y	⭐️ 5 (74)
Downtown Houston Gem: Parking\|Pool\|WiFi\|Sleeps 4	$33,761	$101	85%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 5 (10)
Welcome to Deet’s Place!	$34,986	$121	74%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (84)
1bdrm Apt by \|NRG\|ToyotaCenter\|Gym\|Pool\|Workspace	$29,434	$104	74%	1	1	2	$90	✅	❌	❌	Y / Y	⭐️ 4.8 (70)
Coolest Luxury Palace Downtown	$33,200	$93	92%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (96)

Return Metrics

77.32% 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)	$2,002	$4,004	$6,007	$8,009	$10,012	$20,024	$60,074
Revenue Appreciation	$588	$1,187	$1,799	$2,423	$3,060	$6,438	$23,855
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	$2,590	$5,192	$7,807	$10,433	$13,072	$26,463	$83,929

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

77.32%

Payback Period Days

611

Return on Investment

77.32%

500 Crawford St Houston, Texas, 77002

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,199

Zestimate

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$29,402

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $120/night at 64% occupancy.Projected nightly rate is $112/night at 73% occupancy.

Occupancy Rate

Top 58% 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.

$31,160

Avg annual revenue

73%

Avg occupancy rate

$112

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

$15k

$30k

$40k

$55k

$2,002

Profit

Revenue

$29,402

Operating Expenses

$8,200

Operating Income

$21,202

Net Effective Rent

$19,200

Profit (Cash Flow)

$2,002

$3,350

Cash Investment

Renos & Furnishing

$3,250

Setup Costs

$100

Total

$3,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

77.32%

Payback Period Days

611