BNBCalc.com Rental Arbitrage Analysis Report of 2202 MacArthur St, Houston, TX 77030, USA

3 bed • 2.5 bath • 8 guests • $3,000

BNB

Calc

Return Metrics

-114.84% 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

-114.84%

Payback Period Days

0

Return on Investment

-114.84%

Annual Revenue

$39,695

AirDNA projects $209/night at 52% occupancy ($39,694).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,430

Annual Expenses

$17,160

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$891

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$331

Management & Platform Fees

$99

Platform Fee (i.e. Airbnb)

$99

Property Manager Fee

$0

2202 MacArthur St Houston, Texas, 77030-2012

3 bed • 2.5 bath • 8 guests • $3,000

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

$39,695

Profit (Cash Flow)

-$13,466

No payback period

Cash on Cash Return

-114.8%

Annual Revenue

$39,695

AirDNA projects $209/night at 52% occupancy ($39,695)

Occupancy Rate

Avg Daily Rate

Return Metrics

-114.84% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-114.84%

Payback Period Days

0