BNBCalc.com Rental Arbitrage Analysis Report of 5716 Winsome Ln, Houston, TX 77057, USA

3 bed • 3.5 bath • 10 guests • $2,600

BNB

Calc

Return Metrics

95.23% 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

95.23%

Payback Period Days

383

Return on Investment

95.23%

Annual Revenue

$62,325

AirDNA projects $316/night at 54% occupancy ($62,325).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,675

Annual Expenses

$20,102

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,079

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$519

Management & Platform Fees

$156

Platform Fee (i.e. Airbnb)

$156

Property Manager Fee

$0

5716 Winsome Ln Houston, Texas, 77057-5728

3 bed • 3.5 bath • 10 guests • $2,600

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

$62,325

Profit (Cash Flow)

$11,023

Payback in 383 days

Cash on Cash Return

95.2%

Annual Revenue

$62,325

AirDNA projects $316/night at 54% occupancy ($62,325)

Occupancy Rate

Avg Daily Rate

Return Metrics

95.23% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

95.23%

Payback Period Days

383