BNBCalc.com Rental Arbitrage Analysis Report of 1304 Truxillo St, Houston, TX 77004, USA

4 bed • 2 bath • 10 guests • $2,500

BNB

Calc

Return Metrics

129.35% 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

129.35%

Payback Period Days

282

Return on Investment

129.35%

Annual Revenue

$67,753

AirDNA projects $371/night at 50% occupancy ($67,752).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,734

Annual Expenses

$20,808

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,125

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$565

Management & Platform Fees

$169

Platform Fee (i.e. Airbnb)

$169

Property Manager Fee

$0

1304 Truxillo St Houston, Texas, 77004-3956

4 bed • 2 bath • 10 guests • $2,500

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

$67,753

Profit (Cash Flow)

$16,945

Payback in 282 days

Cash on Cash Return

129.4%

Annual Revenue

$67,753

AirDNA projects $371/night at 50% occupancy ($67,753)

Occupancy Rate

Avg Daily Rate

Return Metrics

129.35% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

129.35%

Payback Period Days

282