BNBCalc Short Term Rental Rental Arbitrage Analysis 7212 Corpus Christi St

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$36,137

Profit (Cash Flow)

-$6,961

Cash on Cash Return

-80.9%

Annual Revenue

$36,137

AirDNA projects $230/night at 53% occupancy ($44,523). Airbtics projects $194/night at 51% occupancy ($36,137). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, $194 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,809	$31,393	$55,129	$85,386
Occupancy	37%	49%	64%	77%
Nightly Rate	$146	$161	$220	$284

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Home away from Home, East Downtown	$22,737	$114	49%	3	3	1	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
Hidden Gem-North Downtown Houston- Fast Wifi!	$72,318	$437	41%	3	3	1	$190	❌	❌	❌	Y / Y	⭐️ 4.7 (39)
Super nice! New Home 3br 3.5 ba	$44,341	$290	40%	3	4	3	$171	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
East End Escape	$34,286	$159	52%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (31)
Luxe Home - Modern Retreat, 1 Exit from Downtown	$41,202	$146	66%	3	3	1	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (100)
Stop! You found 'the one'	$39,555	$123	79%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Vintage Miami HideAway with Hot Tub!	$20,613	$176	32%	3	3	2	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (28)
5 mins. from Downtown \| Sleeps 10 \| King Bed Suite	$67,427	$203	86%	3	3	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (108)
The Oasis \| Modern New Luxury House Near Downtown	$49,078	$161	75%	3	3	1	$190	❌	❌	❌	Y / Y	⭐️ 5 (69)
SERENITY MODERN HOME 5MINS FROM MINUTE MAID PARK!	$21,254	$159	32%	3	2	2	$160	❌	❌	✅	Y / N	⭐️ 4.5 (35)
Modern 3-BR: George R. Brown- Downtown-Med. Center	$42,818	$183	62%	3	3	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (19)
Luxury 3BR Oasis: Games, Serenity & Verdant Beauty	$23,334	$105	52%	3	3	2	$155	✅	❌	❌	Y / Y	⭐️ 5 (2)
Cozy modern new build just east of downtown	$27,840	$146	47%	3	3	2	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Chic City Oasis • Firepit • Near Rodeo & NRG	$33,307	$238	35%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (12)

Return Metrics

-80.93% 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)	-$6,960	-$13,921	-$20,881	-$27,842	-$34,803	-$69,606	-$208,818
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	-$6,960	-$13,921	-$20,881	-$27,842	-$34,803	-$69,606	-$208,818

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-80.93%

Payback Period Days

Return on Investment

-80.93%

7212 Corpus Christi St Houston, Texas, 77020-3468

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,500

Zestimate

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$36,137

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $230/night at 53% occupancy ($44,523.24). Airbtics projects $194/night at 51% occupancy ($36,137).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$37,999

Avg annual revenue

51%

Avg occupancy rate

$194

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

$35k

$55k

$75k

-$6,961

Profit

Revenue

$36,137

Operating Expenses

$16,698

Operating Income

$19,439

Net Effective Rent

$26,400

Profit (Cash Flow)

-$6,961

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-80.93%

Payback Period Days