BNBCalc Short Term Rental Rental Arbitrage Analysis 70 E Briar Hollow Ln, Houston, TX 77027, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$42,953

Profit (Cash Flow)

-$2,135

Cash on Cash Return

-23.9%

Annual Revenue

$42,953

AirDNA projects $210/night at 56% occupancy ($42,952).

BNB Calc projects a 56.00000000000001% occupancy rate, $210 rate per night.

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

Return Metrics

-23.87% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,135	-$4,270	-$6,405	-$8,540	-$10,675	-$21,351	-$64,054
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	-$2,135	-$4,270	-$6,405	-$8,540	-$10,675	-$21,351	-$64,054

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-23.87%

Payback Period Days

Return on Investment

-23.87%

70 E Briar Hollow Ln Houston, Texas, 77027

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$42,953

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,135

Profit

Revenue

$42,953

Operating Expenses

$16,984

Operating Income

$25,969

Net Effective Rent

$28,104

Profit (Cash Flow)

-$2,135

$8,942

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,442

Total

$8,942

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-23.87%

Payback Period Days