BNBCalc Short Term Rental Rental Arbitrage Analysis 6353 Richmond Ave., Houston, TX, 77057

3 bed • 2.5 bath • 9 guests • $2,450

BNB

Calc

Annual Revenue

$80,142

Profit (Cash Flow)

$28,323

Cash on Cash Return

324.6%

Annual Revenue

$80,142

AirDNA projects $288/night at 48% occupancy ($50,491). Airbtics projects $234/night at 59% occupancy ($50,425). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $318 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,244	$47,824	$67,396	$114,029
Occupancy	49%	58%	69%	78%
Nightly Rate	$183	$215	$254	$381

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning Modern Dream Home in Houston	$99,464	$395	67%	3	3.5	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (38)
La Fav! Serene Spring Home near Galleria & NRG	$32,584	$196	41%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Private Jacuzzi \| Elevated Escape \| Sleeps 9	$42,499	$188	57%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (5)
Luxury Galleria Townhome	$62,169	$224	69%	3	3.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (62)
Elegant 3 bedroom townhouse in Galleria area.🏡	$42,823	$235	46%	3	3.5	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Luxury \| New \| Galleria \| Modern \| Townhome	$54,297	$196	74%	3	3.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (75)
20%OFF Galleria 3BR Multi-Level Home	$52,953	$210	60%	3	3	2	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Inviting H-Town Home Near Shops & Golf Courses!	$80,946	$221	93%	3	3.5	3	$155	❌	❌	❌	Y / Y	⭐️ 5 (17)
Luxe Oasis Home \| Private Jacuzzi \| Sleeps 8	$44,893	$201	56%	3	3	2	$220	❌	✅	❌	Y / Y	⭐️ 4.7 (10)
Rustic Mid-Century Modern 3BR House - Galleria	$49,426	$249	54%	3	4	1	$49	❌	❌	❌	Y / Y	⭐️ 4.9 (81)
Exclusive Getaway near Houston Galleria	$65,251	$218	78%	3	3.5	1	$228	❌	❌	❌	Y / Y	⭐️ 5 (49)
Serene Galleria Escape \| King Bed, Private Patio,	$36,660	$190	50%	3	2.5	2	$189	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
The Doll HAUS	$24,571	$91	64%	3	2.5	1	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (90)
Luxurious House Jacuzzi 4 Bed 2.5 Bath	$38,930	$177	55%	3	2.5	2	$220	❌	✅	❌	Y / Y	⭐️ 5 (109)
ModernLavish Retreat\| King Suite\|Galleria\|Sleep 12	$56,728	$200	72%	3	2.5	2	$199	❌	❌	✅	Y / Y	⭐️ 4.5 (70)
Artsy 3-Story Townhouse w/ Hot Tub	$31,021	$224	30%	3	2.5	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (58)
Paradis 5849: New Luxury Galleria area home!!	$59,218	$212	74%	3	4	2	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (57)
Modern Townhome - Garage Gym & Private Yard	$79,252	$227	93%	3	3.5	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (47)
Stylish House Excellent 3 Story Galleria Escape	$42,163	$180	64%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Opulent 3 Story Galleria Retreat	$35,162	$167	54%	3	3	1	$190	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Lovely Galleria Home W/ Easy Access to DTWN	$56,477	$159	90%	3	3	1	$199	❌	❌	✅	Y / Y	⭐️ 4.9 (59)
Beautiful Galleria Home w/ Easy Access to DTWN	$45,049	$145	72%	3	3	1	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
Opulent 3 Story Galleria Home	$38,639	$194	50%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (10)
Valentine's Day\| Pool \| Galleria Home \|KING BED	$42,993	$184	60%	3	2.5	1	$199	✅	❌	❌	Y / Y	⭐️ 4.5 (35)
New 2024 Modern Gated Home Instant Book Ready	$53,644	$253	51%	3	2.5	2	$150	❌	✅	✅	Y / Y	⭐️ 4.5 (4)
Lavish Townhouse with Private Pool- Galleria Area	$40,353	$315	35%	3	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (8)
HOUGalleriaTownhome\|3Bdrm\|Sleep12\| KingSuite\|Yard	$26,801	$103	66%	3	2.5	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (59)
Galleria townhome Houston TX	$19,288	$155	34%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 1 (2)
Stylish House Excellent Three-Story Townhome	$107,142	$432	65%	3	3.5	1	$220	❌	❌	❌	Y / Y	⭐️ 5 (6)
Newly Constructed Winsome Village (A)Galleria Area	$110,825	$475	62%	3	3.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (19)
Gold&Brown Oasis\|Pool\|HugeSuites\|Sleep 12\|Galleria	$80,289	$445	48%	3	2.5	2	$175	✅	✅	✅	Y / Y	⭐️ 4.5 (12)
Afrotique HOU Getaway w Pool\|Sleep12\|Galleria	$45,081	$276	42%	3	2.5	2	$180	✅	✅	✅	Y / Y	⭐️ 5 (16)
Modern 4-Story Lux Gem in Galleria Uptown Houston	$55,932	$283	54%	3	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Luxe Life Galleria Townhome \| Sleeps 8 \| KING BED	$34,368	$180	52%	3	3	2	$15	❌	❌	❌	Y / Y	⭐️ 0 (0)
Spacious Galleria Home With Private Pool	$58,060	$318	49%	3	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4 (5)
Stunning Home 3️⃣-Bed 3.5-Bath with Skyline Views	$32,015	$257	31%	3	4	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (22)
Excellent Poolside Retreat \| Galleria \| Sleeps 10	$57,867	$222	69%	3	3	2	$230	✅	❌	❌	Y / Y	⭐️ 4.7 (15)
Mid-Century Galleria Getaway \| 3BR/2.5 BA Sleeps 8	$26,546	$160	44%	3	3	2	$177	❌	❌	❌	Y / Y	⭐️ 0 (0)
Newly-Built Luxury Galleria Area Townhome!	$117,941	$380	84%	3	3.5	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (22)
Elegant home near Galleria	$60,098	$254	63%	3	4	1	$160	✅	❌	✅	Y / Y	⭐️ 5 (12)

Return Metrics

324.62% 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)	$28,323	$56,646	$84,970	$113,293	$141,616	$283,233	$849,701
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	$73	$149	$227	$307	$390	$842	$3,496
Total Return	$28,396	$56,796	$85,197	$113,601	$142,007	$284,076	$853,198

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

324.62%

Payback Period Days

112

Return on Investment

325.46%

6353 Richmond Ave. #113 Houston, Texas, 77057

3 bed • 2.5 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$80,142

Annual Revenue

BNBCalc predicts this property will get $234 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$53,510

Avg annual revenue

59%

Avg occupancy rate

$234

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

$50k

$85k

$120k

$28,323

Profit

Revenue

$80,142

Operating Expenses

$22,418

Operating Income

$57,723

Net Effective Rent

$29,400

Profit (Cash Flow)

$28,323

$8,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$100

Total

$8,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

324.62%

Payback Period Days

112