BNBCalc.com Rental Arbitrage Analysis Report of 3236 Winbern St, Houston, TX 77004, USA

4 bed • 2.5 bath • 12 guests • $1,675

BNB

Calc

Return Metrics

238.06% 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

238.06%

Payback Period Days

153

Return on Investment

238.06%

Annual Revenue

$70,828

AirDNA projects $303/night at 64% occupancy ($70,828).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,767

Annual Expenses

$21,208

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,150

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$590

Management & Platform Fees

$177

Platform Fee (i.e. Airbnb)

$177

Property Manager Fee

$0

3236 Winbern St Houston, Texas, 77004-4651

4 bed • 2.5 bath • 12 guests • $1,675

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

$70,828

Profit (Cash Flow)

$29,520

Payback in 153 days

Cash on Cash Return

238.1%

Annual Revenue

$70,828

AirDNA projects $303/night at 64% occupancy ($70,828)

Occupancy Rate

Avg Daily Rate

Return Metrics

238.06% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

238.06%

Payback Period Days

153