BNBCalc.com Rental Arbitrage Analysis Report of 2510 Nagle St, Houston, TX 77004, USA

3 bed • 1.5 bath • 8 guests • $2,375

BNB

Calc

Return Metrics

-30.61% 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

-30.61%

Payback Period Days

0

Return on Investment

-30.61%

Annual Revenue

$42,734

AirDNA projects $260/night at 45% occupancy ($42,733).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,463

Annual Expenses

$17,555

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$916

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$356

Management & Platform Fees

$107

Platform Fee (i.e. Airbnb)

$107

Property Manager Fee

$0

2510 Nagle St Houston, Texas, 77004-1437

3 bed • 1.5 bath • 8 guests • $2,375

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

$42,734

Profit (Cash Flow)

-$3,322

No payback period

Cash on Cash Return

-30.6%

Annual Revenue

$42,734

AirDNA projects $260/night at 45% occupancy ($42,734)

Occupancy Rate

Avg Daily Rate

Return Metrics

-30.61% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-30.61%

Payback Period Days

0