BNBCalc.com Rental Arbitrage Analysis Report of 2503 Couch St, Houston, TX 77008, USA

4 bed • 4 bath • 10 guests • $3,800

BNB

Calc

Return Metrics

133.78% 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

133.78%

Payback Period Days

273

Return on Investment

133.78%

Annual Revenue

$89,120

AirDNA projects $288/night at 48% occupancy ($50,491).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,965

Annual Expenses

$23,586

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,303

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$743

Management & Platform Fees

$223

Platform Fee (i.e. Airbnb)

$223

Property Manager Fee

$0

2503 Couch St Houston, Texas, 77008-1633

4 bed • 4 bath • 10 guests • $3,800

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

$89,120

Profit (Cash Flow)

$19,934

Payback in 273 days

Cash on Cash Return

133.8%

Annual Revenue

$89,120

AirDNA projects $288/night at 48% occupancy ($50,491)

Occupancy Rate

Avg Daily Rate

Return Metrics

133.78% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

133.78%

Payback Period Days

273