BNBCalc.com Rental Arbitrage Analysis Report of 3210 Oakdale St, Houston, TX 77004, USA

4 bed • 2 bath • 10 guests • $1,995

BNB

Calc

Return Metrics

58.64% 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

58.64%

Payback Period Days

622

Return on Investment

58.64%

Annual Revenue

$49,801

AirDNA projects $303/night at 45% occupancy ($49,801).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,540

Annual Expenses

$18,474

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$975

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$415

Management & Platform Fees

$125

Platform Fee (i.e. Airbnb)

$125

Property Manager Fee

$0

3210 Oakdale St Houston, Texas, 77004-7828

4 bed • 2 bath • 10 guests • $1,995

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

$49,801

Profit (Cash Flow)

$7,387

Payback in 622 days

Cash on Cash Return

58.6%

Annual Revenue

$49,801

AirDNA projects $303/night at 45% occupancy ($49,801)

Occupancy Rate

Avg Daily Rate

Return Metrics

58.64% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

58.64%

Payback Period Days

622