BNBCalc.com Rental Arbitrage Analysis Report of 1914 Blodgett St, Houston, TX 77004, USA

3 bed • 3.5 bath • 10 guests • $3,300

BNB

Calc

Return Metrics

29.03% 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

29.03%

Payback Period Days

1258

Return on Investment

29.03%

Annual Revenue

$63,406

AirDNA projects $310/night at 56% occupancy ($63,406).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,687

Annual Expenses

$20,243

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,088

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$528

Management & Platform Fees

$159

Platform Fee (i.e. Airbnb)

$159

Property Manager Fee

$0

1914 Blodgett St Houston, Texas, 77004-5112

3 bed • 3.5 bath • 10 guests • $3,300

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

$63,406

Profit (Cash Flow)

$3,564

Payback in 1258 days

Cash on Cash Return

29.0%

Annual Revenue

$63,406

AirDNA projects $310/night at 56% occupancy ($63,406)

Occupancy Rate

Avg Daily Rate

Return Metrics

29.03% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

29.03%

Payback Period Days

1258