BNBCalc.com Rental Arbitrage Analysis Report of 1441 Wagner St, Houston, TX 77007, USA

3 bed • 4 bath • 8 guests • $3,200

BNB

Calc

Return Metrics

8.29% cash on cash return is a solid return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.29%

Payback Period Days

4403

Return on Investment

8.29%

Annual Revenue

$59,104

AirDNA projects $279/night at 58% occupancy ($59,103).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,640

Annual Expenses

$19,683

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,053

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$493

Management & Platform Fees

$148

Platform Fee (i.e. Airbnb)

$148

Property Manager Fee

$0

1441 Wagner St Houston, Texas, 77007-3721

3 bed • 4 bath • 8 guests • $3,200

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

$59,104

Profit (Cash Flow)

$1,020

Payback in 4403 days

Cash on Cash Return

8.3%

Annual Revenue

$59,104

AirDNA projects $279/night at 58% occupancy ($59,104)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.29% cash on cash return is a solid return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

8.29%

Payback Period Days

4403