BNBCalc Short Term Rental Rental Arbitrage Analysis 9210 Shepherd Dr

3 bed • 1.5 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$29,037

Profit (Cash Flow)

$6,626

Cash on Cash Return

115.1%

Annual Revenue

$29,037

AirDNA projects $176/night at 56% occupancy ($35,998). Airbtics projects $220/night at 53% occupancy ($42,587). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 53% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,855	$31,378	$61,831	$108,037
Occupancy	43%	54%	64%	76%
Nightly Rate	$130	$153	$255	$374

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Artful Abode 3/2.5/2 w/decked patio	$34,902	$142	58%	3	3	2	$143	❌	❌	✅	Y / Y	⭐️ 5 (54)
West End Beaumont Oasis	$61,617	$204	77%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (67)
Cheerful three bedroom- west end of Beaumont	$33,057	$140	59%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Brand New house, Palma Villa Beaumont, TX	$18,570	$107	43%	3	2	6	$190	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Wonderful Beaumont Home	$18,884	$120	43%	3	2	21	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Spacious 3 Bedroom home with King beds and Pool!	$101,384	$391	69%	3	2	2	$170	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Newly Renovated Luxe West Beaumont w Private Patio	$107,772	$636	45%	3	2	21	$99	❌	❌	✅	Y / Y	⭐️ 5 (1)
NEW Urban Cabin • 3BD/2BA Travelers Retreat	$51,562	$153	91%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (2)
Pool home West Dowlen, 3 King beds, spacious	$74,388	$271	75%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (9)
Deluxe 3BR TNHS in an A+ Locale	$25,800	$150	47%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Renovated townhome in Beaumont!	$15,979	$118	37%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Beaumont Rental Home ~ 2 Mi to Gulf Terrace Park!	$52,748	$239	59%	3	2	3	$155	❌	❌	❌	Y / Y	⭐️ 0 (0)
3/2/1 completely remodeled gem in Beaumont 💎	$38,392	$180	54%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (22)

Return Metrics

115.13% 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)	$6,625	$13,251	$19,877	$26,503	$33,128	$66,257	$198,773
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	$6,625	$13,251	$19,877	$26,503	$33,128	$66,257	$198,773

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

115.13%

Payback Period Days

317

Return on Investment

115.13%

9210 Shepherd Dr Beaumont, TX, 77707

3 bed • 1.5 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$29,037

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $176/night at 56% occupancy.Projected nightly rate is $220/night at 53% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 54% of comparables

Seasonality

15 Airbnb Comparables

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

$44,649

Avg annual revenue

53%

Avg occupancy rate

$220

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

$40k

$75k

$110k

$6,626

Profit

Revenue

$29,037

Operating Expenses

$5,911

Operating Income

$23,126

Net Effective Rent

$16,500

Profit (Cash Flow)

$6,626

$5,755

Cash Investment

Renos & Furnishing

$4,280

Setup Costs

$1,475

Total

$5,755

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

115.13%

Payback Period Days

317