BNBCalc Short Term Rental Rental Arbitrage Analysis 91 Jensen Dr, Houston, TX, 77020

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$28,927

Profit (Cash Flow)

-$7,761

Cash on Cash Return

-178.4%

Annual Revenue

$28,927

AirDNA projects $96/night at 55% occupancy ($19,284). Airbtics projects $118/night at 60% occupancy ($25,859). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, $110 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,707	$25,570	$37,278	$50,496
Occupancy	47%	61%	72%	90%
Nightly Rate	$88	$109	$136	$146

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming+Cozy King Suite UNIT3 \| Near Dwntwn\| Pets	$45,682	$138	88%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.7 (92)
Charming+Cozy King Suite UNIT2 \| Near Dwntwn\| Pets	$20,526	$60	90%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (70)
Comfy+Lovable UNIT4 \| Near Dwntwn HOU\| Fast Wi-Fi	$27,764	$88	82%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.7 (48)
EaDo Room \| Private Entrance \| Walk 2 Astros Games	$16,478	$45	93%	1	1	1	$27	❌	❌	❌	N / Y	⭐️ 4.9 (415)
Houston Apartment Perfect Location	$33,517	$86	96%	1	1	1	$75	✅	✅	✅	Y / Y	⭐️ 4.8 (186)
Downtown Elegance: Upscale Hideaway/King Bed	$36,570	$143	65%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.8 (72)
Strawberry Container @ EADO Juice Box	$19,003	$88	59%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 4.8 (98)
Comfy+Lovable UNIT1\|Near Dwntwn HOU\|Fast Wi-Fi	$18,393	$58	80%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.4 (41)
U1 Penthouse W/Rental CAR/ Dwntwn Houston 1BR 1BTH	$26,085	$136	51%	1	1	2	$69	✅	✅	❌	Y / Y	⭐️ 4.8 (50)
Comfy & Spacious \| Queen-Bed, Patios, Pool & Gym	$34,774	$130	70%	1	1	3	$60	✅	✅	❌	Y / Y	⭐️ 4.9 (34)
Houston Luxury Midrise	$30,648	$82	97%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.8 (87)
Tangerine Dream Retreat: Downtown Houston	$27,958	$139	50%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.6 (20)
EADO (Apt-B), 2 Miles to Downtown	$22,399	$85	72%	1	1	7	$0	❌	❌	✅	N / Y	⭐️ 4.9 (108)
Downtown~1br~Garage~Pool~Wifi~Dog Park~Gym	$23,662	$100	60%	1	1	2	$100	✅	✅	✅	Y / Y	⭐️ 4.8 (83)
Houston hot spot near downtown	$26,488	$109	59%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
Cozy Guest Suite in Houston	$15,329	$98	40%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (20)
The O'Four Lofts Cabin, Unit C	$39,281	$158	60%	1	2	1	$119	❌	❌	✅	Y / Y	⭐️ 5 (13)
Opulent King Suite	$26,608	$111	65%	1	1	1	$117	✅	❌	❌	Y / Y	⭐️ 5 (8)
U5 Penthouse downtown w/ Turo rental car available	$32,463	$138	62%	1	1	2	$69	✅	✅	❌	Y / Y	⭐️ 4.5 (20)
Houston suites NextGuest (A New way To Travel)	$27,464	$135	49%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (76)
Yellow Banana Container	$23,146	$102	62%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 5 (48)
Elegant Queen with pool view	$19,808	$123	44%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (9)
U2 Penthouse W/CAR Dwntown Houston WI-FI/freepark	$23,222	$118	53%	1	1	2	$69	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
Luxury Apartment Downtown	$21,902	$136	44%	1	1	1	$0	✅	✅	❌	Y / N	⭐️ 5 (4)
Downtown Suite - EastRiver \| Built-in Kitchen	$17,509	$76	62%	1	1	22	$40	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Luxury modern apartment in Dtw	$17,500	$78	54%	1	1	1	$70	✅	❌	❌	Y / N	⭐️ 4.5 (15)
Banana Container @EADO Juice Box	$21,228	$145	40%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 4.9 (13)
Downtown Dugout	$38,540	$135	78%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (11)
Premier Suite \| Downtown Houston	$13,137	$98	35%	1	1	60	$90	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
Landing \| Modern 1BD, Clubhouse, Gym	$30,967	$90	94%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Landing \| Beautiful 1BD, Gym, Clubhouse	$23,058	$90	70%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Beautiful , Spacious, centrally located 1 bedroom	$29,364	$113	71%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (22)
Jazzy Chic Stay in East Downtown	$33,842	$119	72%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Astro/Shell Stadium Apt w/DT view	$22,500	$106	58%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Exp. Art & Culture Downtown & Warehouse District	$22,123	$89	65%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Apartment in Downtown Houston	$10,505	$82	35%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 5 (0)

Return Metrics

-178.41% 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)	-$7,761	-$15,522	-$23,283	-$31,044	-$38,806	-$77,612	-$232,836
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	-$7,761	-$15,522	-$23,283	-$31,044	-$38,806	-$77,612	-$232,836

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-178.41%

Payback Period Days

Return on Investment

-178.41%

91 Jensen Dr Houston, Texas, 77020

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$28,927

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $96/night at 55% occupancy.Projected nightly rate is $118/night at 60% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$25,013

Avg annual revenue

60%

Avg occupancy rate

$118

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

-$7,761

Profit

Revenue

$28,927

Operating Expenses

$15,761

Operating Income

$13,167

Net Effective Rent

$20,928

Profit (Cash Flow)

-$7,761

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-178.41%

Payback Period Days