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

2 bed • 2 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$51,083

Profit (Cash Flow)

$3,690

Cash on Cash Return

55.9%

Annual Revenue

$51,083

AirDNA projects $221/night at 57% occupancy ($46,009). Airbtics projects $222/night at 63% occupancy ($51,083). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $222 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,963	$42,320	$74,286	$133,676
Occupancy	52%	60%	73%	85%
Nightly Rate	$142	$187	$271	$421

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury at Synergy Staduim	$37,499	$153	65%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (14)
Opulent 2/2 suite w luxurious	$37,797	$183	55%	2	2	1	$137	✅	❌	❌	Y / Y	⭐️ 4.8 (24)
High-rise w/Skyview Downtown	$92,317	$420	58%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (28)
Downtown Houston Townhome w/ City Views!	$42,824	$206	46%	2	2.5	2	$232	❌	❌	❌	Y / Y	⭐️ 4 (4)
H-Town's Hottest Retreat	$43,619	$157	72%	2	2	2	$140	✅	❌	✅	Y / Y	⭐️ 5 (19)
2B/2BA FREE Parking! KingBeds! Pool! Downtown!	$22,422	$56	99%	2	2	1	$85	✅	❌	✅	Y / Y	⭐️ 5 (146)
2BD/2BA APT Rolls-Royce Inspired in Downtown	$32,262	$90	94%	2	2	1	$35	✅	✅	❌	Y / Y	⭐️ 5 (307)
Downtown Stylish Apartment w/ Firepit Patio & Pool	$52,438	$160	85%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (91)
Huge Sunlit Loft w/ Indoor Swing + High Ceilings	$73,358	$294	67%	2	2.5	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (85)
Downtown Luxury Oasis / Parking , Amazing Pool	$51,694	$218	61%	2	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (24)
Modern Downtown 2 bed 2 bath apt!	$34,860	$166	55%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
Sonder The Hogg Palace \| Stellar Two-Bedroom Loft	$95,746	$327	80%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Jr Penthouse @ Toyota Center	$63,343	$300	56%	2	3	1	$75	✅	❌	❌	Y / Y	⭐️ 4.9 (28)
Sonder The Hogg Palace \| Two-Bedroom Apartment	$103,486	$435	65%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (22)
Downtown Houston Apt. Pool/Gym 2bedroom/2fullbath	$35,407	$158	60%	2	1	3	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (15)
Downtown Top Floor 2 Bedroom	$29,811	$227	35%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
Perfect for Groups! TWO Pet-friendly Units	$105,928	$499	58%	2	2	1	$0	❌	❌	✅	N / Y	⭐️ 0 (1)
New spacious 2 bed 2 bath apartment with a yard!	$36,364	$196	48%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (56)
Fresh Air! Modern downtown Apartment W/pool	$44,826	$195	60%	2	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.9 (26)
Lux Stays with Tylaco	$24,421	$100	59%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (28)
The Regal Extended Luxury Resort	$33,380	$190	48%	2	2	20	$98	✅	❌	❌	Y / Y	⭐️ 0 (0)
2 Pet-friendly Units, Near Eleanor Tinsley Park!	$121,384	$603	55%	2	2	1	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
Comfort at the Star I 2 Bed Apt in Houston	$32,768	$155	53%	2	2	30	$190	✅	❌	✅	Y / Y	⭐️ 4.5 (19)
Comfortable and elegant with balcony	$30,422	$125	65%	2	1	2	$85	✅	✅	❌	Y / Y	⭐️ 4.7 (38)
The Regal: Luxe Downtown Resort	$37,112	$195	52%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Downtown Houston \|Luxury 2 Bedroom	$43,845	$306	37%	2	3	2	$100	✅	❌	❌	Y / Y	⭐️ 1 (1)
Comfortable stay in East Downtown!	$37,710	$134	73%	2	1	3	$99	✅	❌	✅	Y / Y	⭐️ 4.7 (11)
Heart of Texas, Downtown Houston! WORLD CUP	$116,880	$357	85%	2	2	1	$200	✅	❌	❌	Y / Y	⭐️ 0 (1)
Bright & Recently Upgraded 2BR Apartment	$41,395	$145	78%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Exquisite 2BR OASIS Mid/Downtown	$42,207	$124	93%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (33)
Vibing In Houston	$45,070	$131	94%	2	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
The Designer House	$49,834	$184	74%	2	2.5	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (13)
Entire 2BR/2BA-Pool-Gym-3TVs-Downtown HTX-1300sqft	$45,043	$143	84%	2	2	2	$80	✅	❌	❌	Y / Y	⭐️ 4.1 (25)
Paradise Luxury Living	$33,134	$245	34%	2	1	1	$125	✅	✅	❌	Y / Y	⭐️ 5 (10)
Rose Retreat 50 Shades of Pink	$27,740	$140	48%	2	2	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (5)
Downtown Lover	$39,085	$208	46%	2	2	1	$100	✅	❌	✅	Y / Y	⭐️ 4.7 (8)
Elegant Downtown Location, Recently Ugraded!	$28,538	$113	69%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (12)
Amazing 2BR/2BT in Downtown \| Free Parking \| 28	$36,165	$125	73%	2	2	28	$99	✅	❌	✅	Y / Y	⭐️ 5 (21)
Spacious & Elegant! Downtown Location!	$59,907	$264	62%	2	2	14	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)

Return Metrics

55.91% 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)	$3,690	$7,380	$11,070	$14,760	$18,451	$36,902	$110,706
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	$3,690	$7,380	$11,070	$14,760	$18,451	$36,902	$110,706

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

55.91%

Payback Period Days

653

Return on Investment

55.91%

500 Crawford St Houston, Texas, 77002

2 bed • 2 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$51,083

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $221/night at 57% occupancy.Projected nightly rate is $222/night at 63% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$50,366

Avg annual revenue

63%

Avg occupancy rate

$222

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

$20k

$55k

$85k

$120k

$3,690

Profit

Revenue

$51,083

Operating Expenses

$18,641

Operating Income

$32,442

Net Effective Rent

$28,752

Profit (Cash Flow)

$3,690

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

55.91%

Payback Period Days

653