BNBCalc.com Rental Arbitrage Analysis Report of 1922 Wentworth Street, Houston, TX, USA

3 bed • 2 bath • 8 guests • $1,750

BNB

Calc

Return Metrics

45.52% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

45.52%

Payback Period Days

802

Return on Investment

45.52%

Annual Revenue

$43,347

AirDNA projects $258/night at 46% occupancy ($43,347).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,470

Annual Expenses

$17,635

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$921

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$361

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

Property Manager Fee

1922 Wentworth St Houston, Texas, 77004-6044

3 bed • 2 bath • 8 guests • $1,750

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$43,347

Profit (Cash Flow)

$4,712

Payback in 802 days

Cash on Cash Return

45.5%

Annual Revenue

$43,347

AirDNA projects $258/night at 46% occupancy ($43,347)

Occupancy Rate

Avg Daily Rate

Return Metrics

45.52% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

45.52%

Payback Period Days

802