BNBCalc.com Investment Analysis Report of 5328 Wenda St, Houston, TX, 77033
2 bed • 2.5 bath • 5 guests • $500,000
BNB
Calc
Return Metrics
-98.14% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation Assumption:
3%
Revenue Appreciation Assumption:
0%
Cash on Cash Return
-98.14%
Cap Rate
3.14%
Return on Investment
-1.68%
Annual Revenue
$33,785
AirDNA projects $194/night at 37% occupancy ($26,217). Airbtics projects $119/night at 52% occupancy ($22,601). Airbtics predicts this property will perform in the in the 44% revenue percentile.
Revenue Percentile
| Percentiles | 25% | 50% | 75% | 90% |
|---|---|---|---|---|
| Revenue | $15,335 | $23,627 | $35,112 | $46,208 |
| Occupancy | 41% | 53% | 64% | 76% |
| Nightly Rate | $99 | $115 | $142 | $158 |
Seasonality (Profits by Month)
Airbnb Comparables
| Airbnb name | Revenue | $/Night | Occupancy | Beds | Baths | Guests | Night | Cleaning | Pool | H.Tub | Pets | W/D | Reviews | Host |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$21,850 | $128 | 43 % | 2 | 2 | 5 | 2 | $85 | ❌ | ❌ | ❌ | Y / N | ⭐️ 4.8 (30) | Profile | |
$19,098 | $150 | 32 % | 2 | 3 | 4 | 2 | $135 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.8 (9) | Profile | |
$37,354 | $154 | 59 % | 2 | 2 | 8 | 1 | $168 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 5 (40) | Profile | |
$42,320 | $141 | 76 % | 2 | 3 | 6 | 2 | $150 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 4.6 (26) | Profile | |
$29,948 | $113 | 67 % | 2 | 2 | 4 | 1 | $125 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (38) | Profile | |
$31,022 | $146 | 56 % | 2 | 3 | 6 | 2 | $75 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 5 (21) | Profile | |
$23,214 | $99 | 54 % | 2 | 2 | 6 | 1 | $100 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.8 (49) | Profile | |
$8,674 | $79 | 30 % | 2 | 1 | 6 | 2 | $0 | ❌ | ❌ | ❌ | N / Y | ⭐️ 4.8 (19) | Profile | |
$20,447 | $81 | 63 % | 2 | 1 | 5 | 2 | $99 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.8 (27) | Profile | |
$27,576 | $99 | 72 % | 2 | 2 | 4 | 3 | $130 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.5 (18) | Profile | |
$32,422 | $132 | 64 % | 2 | 2 | 6 | 4 | $195 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.8 (11) | Profile | |
$22,350 | $174 | 32 % | 2 | 2 | 5 | 2 | $140 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (12) | Profile | |
$26,451 | $85 | 78 % | 2 | 2 | 4 | 2 | $110 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 4.5 (14) | Profile | |
$10,014 | $76 | 36 % | 2 | 1 | 6 | 2 | $0 | ❌ | ❌ | ❌ | N / N | ⭐️ 4.2 (8) | Profile | |
$18,571 | $86 | 59 % | 2 | 2 | 5 | 1 | $0 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 0 (0) | Profile | |
$20,752 | $126 | 45 % | 2 | 3 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 5 (4) | Profile | |
$14,005 | $169 | 20 % | 2 | 3 | 4 | 1 | $135 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (1) | Profile | |
$16,317 | $150 | 28 % | 2 | 2 | 6 | 1 | $65 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 5 (14) | Profile | |
$33,291 | $115 | 67 % | 2 | 2 | 6 | 2 | $150 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (15) | Profile | |
$22,662 | $129 | 48 % | 2 | 3 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Y / N | ⭐️ 4.8 (5) | Profile | |
$15,821 | $94 | 46 % | 2 | 3 | 6 | 4 | $0 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.9 (10) | Profile | |
$14,045 | $125 | 30 % | 2 | 2 | 5 | 1 | $80 | ❌ | ❌ | ✅ | Y / N | ⭐️ 0 (0) | Profile | |
$21,819 | $125 | 44 % | 2 | 1 | 4 | 1 | $60 | ❌ | ❌ | ✅ | Y / N | ⭐️ 0 (0) | Profile | |
$32,317 | $100 | 85 % | 2 | 2 | 6 | 1 | $100 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.5 (4) | Profile | |
$34,433 | $112 | 84 % | 2 | 2 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 5 (13) | Profile | |
$18,294 | $102 | 49 % | 2 | 2 | 6 | 2 | $0 | ❌ | ❌ | ❌ | N / N | ⭐️ 0 (0) | Profile | |
$25,062 | $82 | 76 % | 2 | 2 | 6 | 1 | $125 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (5) | Profile | |
$20,445 | $114 | 49 % | 2 | 2 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (11) | Profile | |
$25,447 | $158 | 44 % | 2 | 1 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 0 (0) | Profile | |
$24,591 | $112 | 60 % | 2 | 3 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.6 (6) | Profile | |
$15,585 | $99 | 43 % | 2 | 3 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Y / N | ⭐️ 4.8 (15) | Profile | |
$17,568 | $150 | 32 % | 2 | 3 | 5 | 1 | $0 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 5 (3) | Profile | |
$8,843 | $105 | 23 % | 2 | 2 | 6 | 1 | $0 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 5 (2) | Profile | |
$30,846 | $159 | 53 % | 2 | 2 | 8 | 1 | $75 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (0) | Profile | |
$20,454 | $86 | 65 % | 2 | 1 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Y / N | ⭐️ 5 (4) | Profile | |
$13,688 | $110 | 34 % | 2 | 2 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.8 (14) | Profile | |
$24,555 | $122 | 55 % | 2 | 2 | 5 | 4 | $0 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (5) | Profile | |
$59,192 | $165 | 98 % | 2 | 2 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (1) | Profile | |
$25,254 | $115 | 60 % | 2 | 2 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.6 (17) | Profile | |
$26,352 | $120 | 60 % | 2 | 2 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 5 (4) | Profile |
Operating Expenses
Monthly Expenses
$1,506
Annual Expenses
$18,072
Utilities
$440
Internet + TV
$100
Water/Sewer
$70
Garbage
$50
Electric
$115
Gas
$55
Other
$50
Maintenance
$981
Property Insurance
$150
HOA
$0
Landscaping
$150
Ongoing Repairs
$150
Supplies
$150
Software
$50
Pest Control
$50
Permits
$0
Other
$0
Cleaning Cost
$281
Management & Platform Fees
$84
Platform Fee (i.e. Airbnb)
$84
Property Manager Fee
$0
Mortgage & Taxes
Monthly Mortgage & Tax
$3,078
Annual Mortgage & Tax
$36,936
Downpayment
Purchase Price
$500,000
Percent Down
0%
Total Downpayment
$0
Total Loan Amount
$500,000
Mortgage Payment
Mortgage Length
30 years
Interest Rate
6.25%
Monthly Loan Payment
$3,078
Property Tax and PMI
Property Tax Yearly
0%
Property Tax Monthly
$0
Mortgage Insurance (PMI)
0%
Tax Calculator
Tax Calculator
Example Income
$150,000
Example Income Tax Rate
30%
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$30,915
Deductible property tax
$0
Est. Depreciation Value
$77,722
Profit on this property
$15,713
Your total deduction
$92,924
So, your new taxable income is your previous income minus your total deduction ($150,000 - $92,924)
$57,075
Your old tax bill
$45,000
Your new tax bill
$17,122
Estimated tax savings
$27,877
2 bed • 2.5 bath • 5 guests • $500,000
$275,000
Zestimate
Est. $1,319/mo
Annual Revenue
$33,785
Profit (Cash Flow)
-$21,222
Cap Rate
3.1%
Annual Revenue
$33,785
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $194/night at 37% occupancy ($26,217). Airbtics projects $119/night at 52% occupancy ($22,601).
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$33,785
$33,785
25%
50%
75%
90%
100%
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
| Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$21,850 | $128 | 43 % | 2 | 2 | 5 | 2 | $85 | ❌ | ❌ | ❌ | Yes / No | ⭐️ 4.8 (30) | Profile | |
$19,098 | $150 | 32 % | 2 | 3 | 4 | 2 | $135 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (9) | Profile | |
$37,354 | $154 | 59 % | 2 | 2 | 8 | 1 | $168 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (40) | Profile | |
$42,320 | $141 | 76 % | 2 | 3 | 6 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.6 (26) | Profile | |
$29,948 | $113 | 67 % | 2 | 2 | 4 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (38) | Profile |
Return Metrics
-98.14% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-98.14%
Cap Rate
3.14%
Tax Calculator
On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.
Your current annual Income
Your income tax rate
%
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$30,915
Deductible property tax
$0
Your total deduction
$92,924
Your adjusted annual income
$150,000 - $92,924 = $57,075
Taxes on $57,075 (30%)
$17,122
Your old tax bill
$45,000
Your new tax bill
$17,122
Estimated tax savings
$27,877
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com
