BNBCalc Short Term Rental Investment Analysis TX-8 Beltway, Houston, TX,

3 bed • 2 bath • 9 guests • $193,900

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$31,338

Profit (Cash Flow)

$504

Cap Rate

7.0%

Annual Revenue

$31,338

AirDNA projects $220/night at 39% occupancy ($31,337). Airbtics projects $155/night at 50% occupancy ($28,306). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 39% occupancy rate, $220 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,992	$29,885	$45,820	$61,651
Occupancy	32%	49%	63%	78%
Nightly Rate	$112	$158	$190	$207

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3-Bedroom spacious home with Tea and Herb garden	$44,333	$189	61%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (80)
Peerless Retreat - Minutes from Downtown Houston	$26,240	$207	32%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Cheerful 3-bedroom home with indoor fireplace	$30,222	$114	68%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (44)
King Ste W/Fireplace/120"CurvedScreenMovieTheater	$31,320	$195	39%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (17)
3br/1.5 bath, indoor wet bar fireplace. Huge yard	$13,854	$158	22%	3	2	2	$85	✅	❌	✅	Y / Y	⭐️ 4.8 (33)
Modern 3 Bedroom 2 Bathroom!	$28,893	$215	33%	3	2	1	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
Take a break here and feel right at home	$34,080	$95	89%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (41)
NEW! Modern Home near Downtown	$16,965	$140	29%	3	2	1	$175	❌	❌	❌	Y / N	⭐️ 5 (15)
Comfy Houston Home - Close to Downtown	$39,323	$186	56%	3	3	2	$79	❌	❌	❌	Y / N	⭐️ 4.8 (10)
Newly Built Home/Sleeps 10/Mins From Downtown	$46,148	$128	93%	3	3	2	$155	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
Lovely White and brick home	$12,912	$168	21%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Beautiful 3 Bedroom Home 10 mins from IAH	$22,127	$187	29%	3	2	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (12)
2100 SQFT Houston Long Term Luxury Pool Spa Resort	$39,499	$244	40%	3	3	4	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (13)
Cozy home near Downtown Houston	$24,121	$95	63%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
Cozy HTX Getaway - Near Downtown	$24,191	$121	51%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
Spacious & Relaxing 3BR in HTX	$27,086	$164	43%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (12)
A Touch Of Home Rural	$24,286	$106	61%	3	2	7	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
SERENITY MODERN HOME 5MINS FROM MINUTE MAID PARK!	$21,254	$159	32%	3	2	2	$160	❌	❌	✅	Y / N	⭐️ 4.5 (35)
Cozy getaway w/ king bed in the heart of Houston	$8,761	$126	19%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Spacious 3 br home 12 min from Downtown	$34,354	$185	48%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (38)
Beautiful Home close to Bush International Airport	$13,121	$75	44%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Relaxed and Pleasant Haven	$33,982	$89	95%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Comfortable Spacious 3 Bedroom Rural	$25,505	$99	67%	3	2	5	$140	❌	❌	❌	Y / Y	⭐️ 4 (11)
Cozy 3bedroom 1bath home located 8mi from Downtown	$51,770	$185	70%	3	1	3	$230	❌	❌	✅	Y / Y	⭐️ 5 (13)
Quiet 3 Bedroom Spacious	$25,179	$97	65%	3	2	7	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Spacious 2300SF, Recently Rehabbed, Large Living	$12,027	$106	31%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Conveniently located 3BD 2BA, by airport and hwys	$44,252	$129	92%	3	2	3	$205	❌	❌	✅	Y / N	⭐️ 4.7 (14)
Lux Town House	$24,552	$129	52%	3	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (9)
Vacation Home Northeast Houston	$20,689	$103	51%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (16)
Stylish 3 Bedroom With Games!	$24,427	$142	47%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (42)
Modern 3 Bedroom with 85" TV!	$14,244	$139	28%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (45)
Spacious beautiful home	$36,864	$206	45%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (10)
North Loop Peaceful Hidden Gem	$22,007	$200	28%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
3 BR Luxury Home \| Downtown + Airport	$30,033	$97	77%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Lovely 3 bedroom home close to IAH	$18,992	$229	18%	3	4	1	$175	✅	❌	❌	Y / N	⭐️ 5 (16)
Relaxing retreat w/ HUGE yard	$46,377	$200	62%	3	2	2	$85	❌	✅	✅	Y / Y	⭐️ 4.8 (16)
Modern 3BR Oasis ~Waterfront~	$27,218	$201	37%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (99)
Modern Luxe Gem, Minutes From Downtown, Hot Tub.	$35,780	$188	52%	3	3	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (3)
5 star! Cozy & Spacious home!15 mins from downtown	$39,209	$185	56%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (7)
3Bed2Bath Entire Home! Huge Backyard!	$62,361	$228	72%	3	2	4	$145	❌	❌	✅	Y / Y	⭐️ 5 (22)

Return Metrics

0.94% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$504	$1,008	$1,512	$2,016	$2,520	$5,041	$15,123
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,904	$3,927	$6,074	$8,353	$10,774	$25,306	$155,120
Down Payment	$38,780	$38,780	$38,780	$38,780	$38,780	$38,780	$38,780
Property Appreciation	$5,817	$11,808	$17,979	$24,336	$30,883	$66,685	$276,746
Total Return	$47,006	$55,524	$64,346	$73,486	$82,957	$135,813	$485,769

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.94%

Cap Rate

Return on Investment

15.49%

TX-8 Beltway Houston, Texas

3 bed • 2 bath • 9 guests

Purchase Price

Est. $930/mo

Inquire about this property

Contact

test at Test

$193,900

Zestimate

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$31,338

Annual Revenue

BNBCalc predicts this property will get $155 per night with 50% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

40 Airbnb Comparables

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

$28,963

Avg annual revenue

50%

Avg occupancy rate

$155

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

$25k

$45k

$65k

$504

Profit

Revenue

$31,338

Operating Expenses

$17,754

Operating Income

$13,584

Mortgage & Taxes

$13,080

Profit (Cash Flow)

$504

$53,097

Cash Investment

Down Payment

$38,780

Renos & Furnishing

$8,500

Closing Costs

$5,817

Total

$53,097

DSCR Ratio

Acceptable

1.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.94%

Cap Rate

Return on Investment

15.49%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$9,203

Deductible property tax

$1,920

Your total deduction

$19,878

Your adjusted annual income

$150,000 - $19,878 = $130,122

Taxes on $130,122 (30%)

$39,037

Your old tax bill

$45,000

Your new tax bill

$39,037

Estimated tax savings

$5,963

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com