BNBCalc.com Rental Arbitrage Analysis Report of 600 N Nagle St, Houston, TX 77003, USA

3 bed • 3.5 bath • 10 guests • $3,000

BNB

Calc

Return Metrics

98.29% 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

98.29%

Payback Period Days

371

Return on Investment

98.29%

Annual Revenue

$68,702

AirDNA projects $330/night at 57% occupancy ($68,702).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,744

Annual Expenses

$20,931

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,133

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$573

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

Property Manager Fee

$0

600 N Nagle St Houston, Texas, 77003

3 bed • 3.5 bath • 10 guests • $3,000

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

$68,702

Profit (Cash Flow)

$11,771

Payback in 371 days

Cash on Cash Return

98.3%

Annual Revenue

$68,702

AirDNA projects $330/night at 57% occupancy ($68,702)

Occupancy Rate

Avg Daily Rate

Return Metrics

98.29% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

98.29%

Payback Period Days

371