BNBCalc.com Rental Arbitrage Analysis Report of 1616 Hadley St, Houston, TX 77003, USA

3 bed • 2 bath • 8 guests • $2,800

BNB

Calc

Return Metrics

-27.15% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-27.15%

Payback Period Days

0

Return on Investment

-27.15%

Annual Revenue

$48,855

AirDNA projects $304/night at 44% occupancy ($48,855).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,529

Annual Expenses

$18,351

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$967

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$407

Management & Platform Fees

$122

Platform Fee (i.e. Airbnb)

$122

Property Manager Fee

$0

1616 Hadley St Houston, Texas, 77003-5811

3 bed • 2 bath • 8 guests • $2,800

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

$48,855

Profit (Cash Flow)

-$3,096

No payback period

Cash on Cash Return

-27.2%

Annual Revenue

$48,855

AirDNA projects $304/night at 44% occupancy ($48,855)

Occupancy Rate

Avg Daily Rate

Return Metrics

-27.15% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-27.15%

Payback Period Days

0