BNBCalc.com Rental Arbitrage Analysis Report of 1114 W 22nd St, Houston, TX 77008, USA

4 bed • 4.5 bath • 14 guests • $0

BNB

Calc

Return Metrics

33.25% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

33.25%

Payback Period Days

1098

Return on Investment

33.25%

Annual Revenue

$72,658

AirDNA projects $349/night at 57% occupancy ($72,657).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,787

Annual Expenses

$21,446

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,165

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$605

Management & Platform Fees

$182

Platform Fee (i.e. Airbnb)

$182

Property Manager Fee

$0

property-location

1114 W 22nd St Houston, Texas, 77008-1806

4 bed • 4.5 bath • 14 guests

Agent

Inquire about this property

Contact Agent

$72,658

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

33.25%

Payback Period Days

1098