BNBCalc.com Rental Arbitrage Analysis Report of 215 Marshall St, Houston, TX 77006, USA

3 bed • 2.5 bath • 8 guests • $2,500

BNB

Calc

Return Metrics

63.03% 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

63.03%

Payback Period Days

579

Return on Investment

63.03%

Annual Revenue

$56,408

AirDNA projects $297/night at 52% occupancy ($56,408).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,611

Annual Expenses

$19,333

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,030

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$470

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

Property Manager Fee

$0

215 Marshall St Houston, Texas, 77006-4514

3 bed • 2.5 bath • 8 guests • $2,500

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

$56,408

Profit (Cash Flow)

$7,075

Payback in 579 days

Cash on Cash Return

63.0%

Annual Revenue

$56,408

AirDNA projects $297/night at 52% occupancy ($56,408)

Occupancy Rate

Avg Daily Rate

Return Metrics

63.03% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

63.03%

Payback Period Days

579