BNBCalc Short Term Rental Rental Arbitrage Analysis 8181 Fannin St, Houston, TX, 77054

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$29,431

Profit (Cash Flow)

-$795

Cash on Cash Return

-18.3%

Annual Revenue

$29,431

AirDNA projects $87/night at 64% occupancy ($20,336). Airbtics projects $91/night at 66% occupancy ($21,936). Airbtics predicts this property will perform in the 40% revenue percentile

BNB Calc projects a 79% occupancy rate, $102 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,159	$25,598	$31,312	$38,079
Occupancy	57%	72%	79%	86%
Nightly Rate	$78	$92	$102	$114

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Exquisite Cove w/2Beds Near NRG\|TXMedCTR\|Galleria	$31,832	$109	72%	1	1	1	$155	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
Cozy apartment \|NRG \|Medical Center	$21,094	$87	60%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (93)
Cozy 1BR APT near Medical Center & NRG Staduim	$13,281	$94	35%	1	1	1	$40	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Aerial Vibez near NRG\|MedCTR\|	$28,092	$93	73%	1	1	2	$135	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
Lovely 1 bedroom apartment near NRG stadium	$10,461	$92	18%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 0 (1)
Beautiful New Home near NRG, Downtown, Med Center	$17,731	$63	71%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.5 (50)
Luxe 1BR @Med Center/NGR. light rail	$18,834	$73	66%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.7 (34)
Hidden Gem Cozy 1br apt, near main attractions	$28,309	$80	89%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (101)
Home felt apartment- Med Center/NRG	$33,135	$92	93%	1	1	1	$65	✅	❌	✅	Y / Y	⭐️ 5 (142)
Texas Medical Center Apartment	$24,990	$79	79%	1	1	3	$89	✅	❌	❌	Y / Y	⭐️ 5 (53)
Cozy Reinvigorate - Texas Medical Center	$39,777	$143	76%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (260)
Poolside•RODEO•NRG•MedCtr	$29,162	$93	80%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (86)
No cleaning fee! Stylish 1BR APT near Med \|UH\| NRG	$28,555	$94	83%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (105)
Cozy 2 Bed Condo near Texas Medical Center	$23,361	$128	48%	1	1	1	$50	✅	✅	❌	Y / Y	⭐️ 5 (25)
Cozy Unit Medical Center/NRG	$25,819	$108	62%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (11)
Cozy Condo in The Medical Center @NRG	$14,480	$97	35%	1	1	2	$125	✅	✅	✅	Y / Y	⭐️ 4.8 (5)
Apartment in Houston Near NRG\| Medical Center\|	$28,662	$88	85%	1	1	2	$45	✅	❌	❌	Y / Y	⭐️ 4.5 (80)
Relaxed 1BR @Hoston Med Center	$37,523	$114	86%	1	1	2	$105	✅	❌	✅	Y / Y	⭐️ 5 (69)
Calm 1 Bed Apt \| Free Pool \| Medical Centre & NRG	$11,982	$60	46%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (36)
Spacious in Medical center/shuttle	$26,541	$93	75%	1	1	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (34)
The Landing @TMC	$27,422	$94	75%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.6 (45)
The Emerald Escape HTX	$19,285	$104	48%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (48)
9O'S In Houston 8min To NRG Walk To Medical Center	$21,608	$65	84%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 4.5 (42)
Immaculate-Chic\|King Bed\|Near\|NRG\|TMC\|Free Parking	$26,865	$79	90%	1	1	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (58)
Spacious 1-BR haven w/ study @ Med Center	$21,115	$102	52%	1	1	3	$70	✅	✅	❌	Y / Y	⭐️ 4.5 (43)
Royal \| 8 min Medcenter \| 10 min NRG	$30,902	$100	79%	1	1	29	$75	✅	❌	✅	Y / Y	⭐️ 5 (23)
Furnished walking distance to Medical Center	$7,256	$70	26%	1	1	1	$40	✅	❌	✅	Y / Y	⭐️ 3.9 (15)
Luxurious King Apt-NRG-Free Parking	$16,553	$71	61%	1	1	2	$75	✅	❌	✅	Y / Y	⭐️ 4.2 (16)
Relaxing Pool View ReliantMedCtr	$20,786	$66	78%	1	1	1	$60	✅	❌	❌	Y / N	⭐️ 5 (26)
Modern 1BR Apt in Texas Med Center \| MD Anderson	$34,555	$116	77%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (6)
Renovated Luxurious Apt-Med Center-Free Parking	$17,438	$75	59%	1	1	2	$75	✅	❌	✅	Y / Y	⭐️ 5 (3)
Medical Center \| Spacious \| Quiet	$45,796	$141	88%	1	1	25	$95	❌	❌	✅	Y / Y	⭐️ 5 (10)
5 Min to TMC/NRG/Modern Condo, Free Parking	$17,103	$105	43%	1	1	2	$99	✅	✅	❌	Y / Y	⭐️ 5 (16)
Cozy Med center living space	$23,135	$78	79%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 4.7 (6)
Cozy Med Center/Midtown One Bed Sleeps 4. 10% OFF	$21,494	$82	62%	1	1	2	$140	✅	❌	✅	Y / Y	⭐️ 4 (4)
Neat Condo in Medical Center Area	$19,032	$65	80%	1	1	30	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (63)
Medical Center/ NRG Stadium area	$23,109	$82	72%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (16)
Entertainment Oasis 1BdRm~2BeDs	$27,110	$102	64%	1	1	1	$165	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Modern and Luxurious Retreat	$10,156	$111	25%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
RodeoFree TMC shuttle Texas Medical center suite	$22,414	$88	66%	1	1	1	$85	✅	✅	❌	Y / Y	⭐️ 5 (23)

Return Metrics

-18.26% 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)	-$794	-$1,589	-$2,384	-$3,178	-$3,973	-$7,947	-$23,841
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	-$794	-$1,589	-$2,384	-$3,178	-$3,973	-$7,947	-$23,841

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.26%

Payback Period Days

Return on Investment

-18.26%

8181 Fannin St Houston, Texas, 77054

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$29,431

Annual Revenue

BNBCalc predicts this property will get $91 per night with 66% occupancy, putting it in the top 40% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$23,668

Avg annual revenue

66%

Avg occupancy rate

$91

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

$5k

$20k

$35k

$45k

-$795

Profit

Revenue

$29,431

Operating Expenses

$15,826

Operating Income

$13,605

Net Effective Rent

$14,400

Profit (Cash Flow)

-$795

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-18.26%

Payback Period Days