BNBCalc.com Rental Arbitrage Analysis Report of 1809 W 24th St, Houston, TX 77008, USA

3 bed • 4 bath • 8 guests • $0

BNB

Calc

Return Metrics

86.66% 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

86.66%

Payback Period Days

421

Return on Investment

86.66%

Annual Revenue

$80,536

AirDNA projects $279/night at 63% occupancy ($64,198).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,872

Annual Expenses

$22,470

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,231

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$671

Management & Platform Fees

$201

Platform Fee (i.e. Airbnb)

$201

Property Manager Fee

$0

property-location

1809 W 24th St Houston, Texas, 77008-1411

3 bed • 4 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$80,536

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

86.66%

Payback Period Days

421