BNBCalc.com Rental Arbitrage Analysis Report of 5811 Santa Cecilia Ln, Houston, TX 77017, USA

3 bed • 2.5 bath • 8 guests • $1,635

BNB

Calc

Return Metrics

222.77% 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

222.77%

Payback Period Days

163

Return on Investment

222.77%

Annual Revenue

$62,873

AirDNA projects $302/night at 57% occupancy ($62,873).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,681

Annual Expenses

$20,174

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,084

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$524

Management & Platform Fees

$157

Platform Fee (i.e. Airbnb)

$157

Property Manager Fee

$0

5811 Santa Cecilia Ln Houston, Texas, 77017-5991

3 bed • 2.5 bath • 8 guests • $1,635

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

$62,873

Profit (Cash Flow)

$23,080

Payback in 163 days

Cash on Cash Return

222.8%

Annual Revenue

$62,873

AirDNA projects $302/night at 57% occupancy ($62,873)

Occupancy Rate

Avg Daily Rate

Return Metrics

222.77% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

222.77%

Payback Period Days

163