BNBCalc.com Rental Arbitrage Analysis Report of 2507 McGowen St, Houston, TX 77004, USA

3 bed • 3.5 bath • 8 guests • $2,800

BNB

Calc

Return Metrics

23.68% 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

23.68%

Payback Period Days

1542

Return on Investment

23.68%

Annual Revenue

$55,619

AirDNA projects $324/night at 47% occupancy ($55,619).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,603

Annual Expenses

$19,231

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,023

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$463

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

Property Manager Fee

$0

2507 McGowen St Houston, Texas, 77004

3 bed • 3.5 bath • 8 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

$55,619

Profit (Cash Flow)

$2,789

Payback in 1542 days

Cash on Cash Return

23.7%

Annual Revenue

$55,619

AirDNA projects $324/night at 47% occupancy ($55,619)

Occupancy Rate

Avg Daily Rate

Return Metrics

23.68% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

23.68%

Payback Period Days

1542