BNBCalc Short Term Rental Rental Arbitrage Analysis 9018 Grannis St 4, Houston, TX, 77075

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$24,508

Profit (Cash Flow)

-$5,078

Cash on Cash Return

-80.0%

Annual Revenue

$24,508

AirDNA projects $105/night at 50% occupancy ($19,175). Airbtics projects $110/night at 61% occupancy ($24,507). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $110 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,041	$25,764	$36,646	$43,462
Occupancy	49%	66%	72%	80%
Nightly Rate	$89	$101	$131	$140

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Duplex #2 - Houston/Pasadena - KING BED!	$18,824	$98	50%	2	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (62)
Brand new cozy home	$22,346	$106	55%	2	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Private Duplex #1 - Houston/ClearLake/Galveston	$18,242	$95	50%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (72)
Private Duplex #3 - Houston/Pasadena	$23,914	$94	65%	2	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (19)
Cozy Hobby hideaway!	$26,084	$89	76%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (69)
Cozy Apt - Near Hobby Airport & Downtown HTX	$23,206	$81	74%	2	1.5	1	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Cozy Backyard Retreat	$27,450	$75	100%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (130)
Two Family Rooms w/ Free Breakfast & Parking	$36,160	$260	38%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Two-bed room Condo near to downtown&Hobby Airport	$30,444	$119	60%	2	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (15)
Casa Acogedora cerca del hobby	$23,925	$125	49%	2	1	1	$85	❌	❌	❌	N / Y	⭐️ 5 (20)
2bd home, 20 minutes from NRG or Minute Maid	$29,161	$104	72%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (58)
Private Home - Near Everything & Ft. Holiday Tree	$17,789	$138	31%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (54)
Urban chic living minutes to I-45 and I-610 #B	$33,470	$108	76%	2	2.5	1	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
The Ark	$22,458	$104	59%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Prime location residential home w/ gated parking#3	$22,930	$89	67%	2	1	3	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (78)
Charming 2-Bedroom Apartment	$17,596	$96	48%	2	1	2	$25	✅	❌	❌	Y / N	⭐️ 4.5 (19)
Cozy apartment, perfect for you!	$18,470	$70	71%	2	1	2	$25	❌	❌	❌	N / N	⭐️ 4.3 (45)
SouthSideSuitesHTX: 10min to TSU \| UofH \| & Hobby	$26,157	$140	49%	2	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (166)
5 Star Rated Sylish Duplex feauturing Holiday Tree	$15,311	$134	28%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (17)
Private Duplex #4 -Centrally Located - New Listing	$14,354	$106	37%	2	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (4)
BodhiTree★House ┃Kitchen┃Kuerig ☕┃WiFi┃ Self✔┃W/D	$44,172	$153	76%	2	1.5	2	$92	❌	❌	❌	Y / Y	⭐️ 5 (174)
Country House in the City	$36,516	$145	68%	2	1	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (402)
New TownHome near the Med Center	$24,745	$81	75%	2	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
Lovely Stay in Med Center for Groups with Private Parking	$23,797	$88	68%	2	2	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (393)
Modern 2 BR Near Downtown w BBQ, Foosball, Big TV	$19,530	$131	37%	2	2	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (131)
Modern 2 Bedroom home with private parking on site	$27,653	$82	85%	2	1.5	3	$125	❌	❌	❌	N / Y	⭐️ 5 (99)
Newly renovated home near NRG, DT, and Med Center	$19,950	$78	65%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (47)
Eagle's Nest - Eclectic University/Med Center ADU	$33,402	$137	62%	2	2	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (22)
Pasadena Hobby Airport Home Away from Home	$27,549	$122	57%	2	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (100)
City Gem with Garage	$42,677	$134	82%	2	2	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (175)
Brand New Tiny House, security camera in yard.	$15,249	$49	82%	2	1	2	$40	❌	❌	✅	N / Y	⭐️ 5 (98)
Sunlit Serenity: Your Windowed Escape	$21,834	$138	40%	2	1	15	$135	❌	❌	✅	Y / Y	⭐️ 5 (21)
Cozy Townhome near the Airport & Downtown Houston	$26,948	$96	72%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Casa Monstera, Cozy R&R home, central location	$25,058	$92	70%	2	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (17)
Apartment \| Perfect Location near UH & Downtown	$26,191	$97	70%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (20)
Nice 2-Bedroom Apartment	$16,156	$96	44%	2	1	2	$25	✅	❌	❌	Y / Y	⭐️ 5 (26)
Luxurious Home mins to Downtown, NRG & Med Center!	$22,123	$142	40%	2	1.5	2	$85	❌	❌	❌	Y / N	⭐️ 4.5 (37)
Themed Unit \| 2BD \| 2BA Near NRG/HOU/Med Center S.	$28,670	$89	80%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (54)
Modern 2-Bedroom Near UofH Coug Stadium	$26,662	$96	68%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (61)
Private Urban Vacation Home near the MedCenter NRG	$36,491	$125	72%	2	2	1	$168	❌	❌	✅	Y / Y	⭐️ 5 (54)

Return Metrics

-79.97% 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)	-$5,078	-$10,156	-$15,234	-$20,312	-$25,390	-$50,781	-$152,344
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	-$5,078	-$10,156	-$15,234	-$20,312	-$25,390	-$50,781	-$152,344

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-79.97%

Payback Period Days

Return on Investment

-79.97%

9018 Grannis St Houston, Texas, 77075

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$24,508

Annual Revenue

BNBCalc predicts this property will get $110 per night with 61% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$25,341

Avg annual revenue

61%

Avg occupancy rate

$110

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

$15k

$25k

$35k

$45k

-$5,078

Profit

Revenue

$24,508

Operating Expenses

$15,186

Operating Income

$9,322

Net Effective Rent

$14,400

Profit (Cash Flow)

-$5,078

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-79.97%

Payback Period Days