Cash flow

427 2nd St3 beds · 3 bathsCash flow

Airbnb Calculator

427 2nd St

San Leon, TX 775393 beds · 3 bathsSleeps 8

Finding nearby Airbnbs to compare…

Cash flow
Estimated revenue
Cash-on-cash
Cap rate

Pronounced: sha-LAY

Make Chalet a preferred source on Google

All Real Estate Services are offered through Chalet Realty (DBA of Mahalla Realty LLC).

Texas Real Estate Commission Consumer Protection Notice Texas Real Estate Commission Information About Brokerage Services TREC Disclaimer

Chalet (“GetChalet Inc.”) provides general educational content and tools for real-estate investors. Chalet is not a law firm, CPA firm, or investment adviser, and does not provide tax, legal, or accounting advice. Nothing on this site creates a CPA-client, attorney-client, or fiduciary relationship. Tax laws change, and state rules may differ from federal rules (e.g., California decouples from federal bonus depreciation). Always consult your own qualified tax and legal professionals about your specific situation.

The term 'Airbnb' is used on our site in a colloquial sense, akin to saying 'I am going to Airbnb it.' This usage is intended to refer broadly to the concept of short-term rentals and not specifically to the Airbnb platform or services. Airbnb, Inc. is not affiliated with Chalet, nor does it endorse or sponsor our services. We use the term in this generalized manner to easily convey the idea of participating in short-term rental activities, recognizing 'Airbnb' as a term familiar to many in this context.

Affiliate & Referral Disclosure. Chalet may receive referral fees or other consideration when you engage with featured agents, lenders, cost-seg providers, or other partners referenced on this site. These relationships may influence which partners we present. We follow the FTC Endorsement Guides and aim to disclose material connections clearly and conspicuously.

Chalet (DBA of GetChalet Inc.) is not affiliated, associated, authorized, endorsed by, or in any way officially connected with Airbnb, Airbnb.com, or any of its subsidiaries or its affiliates. The official Airbnb website can be found at http://www.airbnb.com. The name "Airbnb" as well as related names, marks, emblems and images are registered trademarks of Airbnb, Inc.

Zestimate® $632k

Cash flow−$2,335/mo

427 2nd St

San Leon, TX 775393 beds3 bathsSleeps 8

Estimated from 5 nearby Airbnbs, typically 1.9 mi awayHow we estimate

Falls $2,335 a month short at $632k

Starts to cash-flow at about $302k with 25% down

Cash flow: −$2,335/mo; −$28,018 a year, after costs and mortgage−$2,766 to −$1,597/mo at $30k–$46k
Estimated revenue: $35,871/yr; 49% booked at $243/nightBreaks even at 93% bookedHalf of nearby homes earn $30k–$46kFew exact matches: based on the older data set, which matches bedrooms and baths exactly within 5 miles.
Cash-on-cash: −15.2%; On $184,268 cash to close
Cap rate: 1.6%; Before financing

It would earn about $35,871 a year, with $26,058 of operating costs and a $3,153 monthly mortgage (25% down at 7%). The rent doesn't cover the costs and the loan.

Chalet AI

Ask about 427 2nd St

$35,871 in, $63,889 out

Every number below is an assumption you can change. The page updates as you type, and the link keeps your changes.

Share of revenuePer year

49% of nights booked at $243

Gross revenue

$35,871 a year

$35,871

Occupancy

Nearby estimate: 49% · ~179 nights

Nightly rate

Nearby estimate: $243

3% Airbnb host fee and 10% management, of revenue

Airbnb host fee

Share of revenue

−$1,076 a year

−$1,076

Property management

Share of revenue. 0% if you self-manage

−$3,587 a year

−$3,587

Property tax, insurance, utilities, maintenance and an STR license

Property tax

Share of price, per year

−$6,318 a year

−$6,318

Insurance

Default: 0.5% of price

−$3,159 a year

$/yr

−$3,159

Utilities and internet

Default for this size: $450 a month

−$5,400 a year

$/yr

−$5,400

Maintenance

Share of price, per year

−$6,318 a year

−$6,318

HOA

$0 a year

$/mo

STR license and permits

−$200 a year

$/yr

−$200

Net operating income

27%

$9,813

25% down at 7% over 30 years

Down payment

$157,950 of the price

Interest rate

Default: 7%

Loan term

yrs

Mortgage payment

$3,153 a month on a $473,850 loan

−$37,830 a year

−$37,830

Cash flow

-78%

−$28,018

−$2,335 a month

Paid once: down payment, closing costs and furnishing

Down payment

$157,950 a year

$157,950

Closing costs

Share of price

$6,318 a year

$6,318

Furnishing and setup

$20,000 a year

$20,000

Nearby Airbnbs like it earn $30k–$46k a year

That's the middle half of the 5 Airbnbs this estimate comes from, typically 1.9 miles away. Revenue and occupancy are Chalet's estimates from each listing's observed bookings.

Lowest $20.4kMiddle half $29.9k–$46kHighest $51.2k

This home$20.4k$51.2ka year, darker earns moreSign up free to see

Beautiful 3Br House Near Kemah$20,3640.8 mi · 33% booked at $186/night
BayStayKemah-Galveston,Fishing-Crabbing$31,8431.6 mi · 36% booked at $273/night
Beach House - De Crab$46,0411.9 mi · 58% booked at $342/night
Tropical Oasis By The Bay•••3.6 mi
Bayshore Retreat•••4.4 mi

Nearby Airbnbs, closest first
Listing	Distance	Revenue/yr	Occupancy	Nightly rate
Beautiful 3Br House Near Kemah	0.8 mi	$20,364	33%	$186
BayStayKemah-Galveston,Fishing-Crabbing	1.6 mi	$31,843	36%	$273
Beach House - De Crab	1.9 mi	$46,041	58%	$342
Tropical Oasis By The Bay	3.6 mi	•••	•••	•••
Bayshore Retreat	4.4 mi	•••	•••	•••

Held 5 years and sold, it could lose $14k

Over 5 years, then a sale. Assumes the home gains 5% a year, revenue grows 1.5% a year, owning costs grow 3% a year, and 6% selling costs. A projection, not a promise.

Total profit: −$13,577; On $184,268 cash to close
Yearly return (IRR): -1.2%; 0.9× your cash back
Sale price in year 5: $806k; From $632k today
Cash flow over 5 years: −$141,240; Before any tax deduction

Short-term rental owners who materially participate can often deduct a large share of the price in year one through cost segregation. Switch it on to see an estimate.

What to do next

Airbnbs for sale in Texas

Keep this analysis of 427 2nd St, with your changes.

How we estimate

Revenue: Chalet's estimate of what a 3-bedroom Airbnb at 427 2nd St could book in a year, from 5 comparable Airbnbs nearby and their observed bookings. It's gross revenue: before the Airbnb host fee, management and every other cost. The occupancy and nightly rate are the ones behind that estimate. Few exact matches: based on the older data set, which matches bedrooms and baths exactly within 5 miles.
Price: Zillow's Zestimate for the address until you change it. Use the asking price if the home is listed.
Costs: Defaults you can change: 10% management and a 3% Airbnb host fee (of revenue); 1% property tax and 1% maintenance (of price, per year); insurance at 0.5% of price; utilities and internet at $150 a month plus $100 per bedroom; $200 a year for an STR license.
Financing: 25% down, 7% interest over 30 years, 1% closing costs and $20,000 to furnish, unless you change them.
Returns: Cash flow is revenue minus every cost and the mortgage. Cash-on-cash divides a year of cash flow by the cash to close. Cap rate divides net operating income by the price.
Other sites: Other calculators pick different comparable homes, time windows and defaults, so their numbers differ. Compare the comparable homes, not just the headline.

Disclaimer. This page and the data presented are for informational purposes only. The information provided should not be construed as financial, legal, or investment advice. Market conditions can change rapidly, and past performance does not guarantee future results. Always consult with qualified professionals before making investment decisions.

Airbnb Investment Analysis: 427 2nd St, San Leon, TX 77539 | $35,871 Avg Annual Revenue

427 2nd St

TOOLS & CALCULATORS

LEARNING & RESOURCES

SERVICES & PARTNERS

MARKET INSIGHTS

427 2nd St

Falls $2,335 a month short at $632k

Ask about 427 2nd St

$35,871 in, $63,889 out

Nearby Airbnbs like it earn $30k–$46k a year

Held 5 years and sold, it could lose $14k

What to do next

How we estimate