BNBCalc.com Rental Arbitrage Analysis Report of 1221 Bonner St, Houston, TX 77007, USA

3 bed • 4 bath • 10 guests • $3,000

BNB

Calc

Return Metrics

70.33% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

70.33%

Payback Period Days

519

Return on Investment

70.33%

Annual Revenue

$64,955

AirDNA projects $312/night at 57% occupancy ($64,954).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,704

Annual Expenses

$20,444

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,101

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$541

Management & Platform Fees

$162

Platform Fee (i.e. Airbnb)

$162

Property Manager Fee

$0

1221 Bonner St Houston, Texas, 77007-3509

3 bed • 4 bath • 10 guests • $3,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$64,955

Profit (Cash Flow)

$8,511

Payback in 519 days

Cash on Cash Return

70.3%

Annual Revenue

$64,955

AirDNA projects $312/night at 57% occupancy ($64,955)

Occupancy Rate

Avg Daily Rate

Return Metrics

70.33% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

70.33%

Payback Period Days

519