BNBCalc Short Term Rental Rental Arbitrage Analysis 9003 Ledge St, Houston, TX, 77075

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$50,382

Profit (Cash Flow)

$7,880

Cash on Cash Return

91.6%

Annual Revenue

$50,382

AirDNA projects $132/night at 46% occupancy ($22,177). Airbtics projects $178/night at 51% occupancy ($33,156). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,945	$31,134	$52,586	$82,880
Occupancy	38%	51%	66%	80%
Nightly Rate	$124	$159	$209	$272

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Heart of Houston home	$18,865	$154	32%	3	2	1	$55	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Amore Palermo	$23,167	$127	45%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (35)
5 Miles from Airport \| Short Drive to Rodeo	$69,235	$213	84%	3	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (132)
Charming Bungalow - Newly Renovated	$46,018	$127	99%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (215)
South Houston Townhome w/ Patio & Gas Grill!	$28,549	$112	59%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (30)
3 Rooms Near Downtown \| Free Airport Shuttle	$56,240	$394	39%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Houston Paradise! Close to HOU!	$37,854	$171	55%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (24)
comfy home	$29,579	$125	58%	3	2.5	1	$199	❌	❌	✅	Y / N	⭐️ 5 (31)
Great location to explore Houston	$17,980	$96	48%	3	2	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (43)
Stylish Home in PRIME Location with Breakfast Bar!	$42,026	$156	69%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (48)
Peacock Villa -3BR NearHobbyAirport	$27,706	$189	37%	3	2.5	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (47)
3 BR: w/ Pool and Firepit near Hobby Airport	$72,384	$240	80%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (70)
The Houston Hideaway Awaits! Rodeo Ready!	$36,408	$106	92%	3	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (38)
Spacious 3BR w/2 Workspaces+Fast Wifi+BBQ	$17,116	$70	59%	3	1	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (26)
Luxe 3B/2B! Kid Friendly! Tesla Charger!2 mi Hobby	$35,342	$163	52%	3	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (33)
THE ROOK-3bd2bh- Central-Hobby-UH-NRG	$31,553	$123	66%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (46)
Entire House near Houston-Hobby	$62,008	$197	86%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Lovely 3/1-Bedroom vacation home	$21,643	$106	53%	3	1	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (8)
Casa Blanca	$28,880	$180	40%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (20)
3BR private home near the city with a large yard	$19,361	$215	22%	3	4	2	$208	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
French Country In The City! - Cozy Home W/Big Yard	$21,550	$105	52%	3	1	1	$130	❌	❌	✅	Y / Y	⭐️ 4.3 (9)
Hobby Airport/Downtown/Nasa - 3Bdrn, 2Bath, 3Beds	$37,297	$125	76%	3	2	1	$150	❌	❌	✅	Y / N	⭐️ 4.5 (30)
Welcome to your home away from home.	$44,688	$165	74%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
5 min from Hobby Airport! Wi-Fi, Coffee, Parking	$16,963	$266	16%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (11)
The Cozy Bliss Home	$14,618	$150	24%	3	1.5	15	$145	❌	❌	✅	Y / Y	⭐️ 5 (42)
Entire New Townhome \| 3 bedroom\| Sleeps 6 \| Hobby	$69,427	$396	47%	3	2	2	$50	❌	✅	✅	Y / Y	⭐️ 5 (3)
Beautiful 3bed 2bath Towhome	$22,048	$92	61%	3	2	2	$150	❌	✅	❌	N / Y	⭐️ 4.5 (11)
Quiet, Spacious, Hist. District, Near Hou(Hobby)	$30,690	$208	39%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Hot Tub House	$51,576	$183	77%	3	2.5	1	$0	❌	✅	❌	Y / Y	⭐️ 0 (1)
Modern Hobby Oasis	$44,378	$263	45%	3	2	2	$170	✅	❌	❌	Y / N	⭐️ 4.8 (17)
You Found it! 3 Units, Pool & Free Breakfast!	$29,714	$353	23%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Look No Further! 3 Spacious Units, FREE Parking	$28,117	$334	23%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Home in Hobby Airport	$22,777	$127	49%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
A lovely space by Hobby airport	$11,303	$193	16%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (19)
LaCasita! - near Hobby Airport/ BBQ pit + Fire pit	$26,996	$141	50%	3	1	2	$100	❌	❌	❌	Y / N	⭐️ 4.7 (65)
Cheerful 3 Bedroom Home with Garage Parking	$41,651	$162	68%	3	2	2	$147	❌	❌	✅	Y / Y	⭐️ 5 (8)
Home near the Hobby Airport	$19,644	$122	44%	3	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (8)
Valentina’s Cozy Home	$18,239	$242	15%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
WARM 3 BR Home Close To Med CTR/ Dwntown/Galveston	$14,338	$130	27%	3	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (38)
Cozy Home 8 minutes from Hobby Airport!	$29,230	$121	66%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (58)

Return Metrics

91.62% 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)	$7,880	$15,760	$23,640	$31,520	$39,400	$78,801	$236,403
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	$7,880	$15,760	$23,640	$31,520	$39,400	$78,801	$236,403

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

91.62%

Payback Period Days

398

Return on Investment

91.62%

9003 Ledge St Houston, Texas, 77075

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$50,382

Annual Revenue

BNBCalc predicts this property will get $178 per night with 51% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$32,928

Avg annual revenue

51%

Avg occupancy rate

$178

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

$10k

$30k

$50k

$75k

$7,880

Profit

Revenue

$50,382

Operating Expenses

$18,550

Operating Income

$31,832

Net Effective Rent

$23,952

Profit (Cash Flow)

$7,880

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

91.62%

Payback Period Days

398