BNBCalc.com Rental Arbitrage Analysis Report of 5006 Cornish St, Houston, TX 77007, USA

3 bed • 3 bath • 6 guests • $2,000

BNB

Calc

Return Metrics

149.41% 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

149.41%

Payback Period Days

244

Return on Investment

149.41%

Annual Revenue

$54,944

AirDNA projects $307/night at 49% occupancy ($54,943).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,215

Annual Expenses

$14,583

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$688

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$20

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$458

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

Property Manager Fee

$0

5006 Cornish St Houston, Texas, 77007-1906

3 bed • 3 bath • 6 guests • $2,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$54,944

Profit (Cash Flow)

$16,361

Payback in 244 days

Cash on Cash Return

149.4%

Annual Revenue

$54,944

AirDNA projects $307/night at 49% occupancy ($54,944)

Occupancy Rate

Avg Daily Rate

Return Metrics

149.41% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

149.41%

Payback Period Days

244