BNBCalc.com Rental Arbitrage Analysis Report of 2330 Willowby Dr, Houston, TX 77008, USA

3 bed • 2 bath • 9 guests • $2,800

BNB

Calc

Return Metrics

-50.46% 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

-50.46%

Payback Period Days

0

Return on Investment

-50.46%

Annual Revenue

$45,802

AirDNA projects $285/night at 44% occupancy ($45,801).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,496

Annual Expenses

$17,954

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$942

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$382

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

Property Manager Fee

$0

2330 Willowby Dr Houston, Texas, 77008-3004

3 bed • 2 bath • 9 guests • $2,800

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

$45,802

Profit (Cash Flow)

-$5,753

No payback period

Cash on Cash Return

-50.5%

Annual Revenue

$45,802

AirDNA projects $285/night at 44% occupancy ($45,802)

Occupancy Rate

Avg Daily Rate

Return Metrics

-50.46% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-50.46%

Payback Period Days

0