BNBCalc Short Term Rental Rental Arbitrage Analysis 10102 Cricket Pl, Converse, TX 78109, USA

4 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$39,578

Profit (Cash Flow)

-$4,567

Cash on Cash Return

-35.1%

Annual Revenue

$39,578

AirDNA projects $172/night at 63% occupancy ($39,577).

BNB Calc projects a 63% occupancy rate, $172 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-35.06% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,567	-$9,134	-$13,701	-$18,269	-$22,836	-$45,672	-$137,018
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$4,567	-$9,134	-$13,701	-$18,269	-$22,836	-$45,672	-$137,018

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-35.06%

Payback Period Days

Return on Investment

-35.06%

10102 Cricket Pl Converse, Texas, 78109

4 bed • 2.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$39,578

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,567

Profit

Revenue

$39,578

Operating Expenses

$16,545

Operating Income

$23,033

Net Effective Rent

$27,600

Profit (Cash Flow)

-$4,567

$13,025

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$2,400

Total

$13,025

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-35.06%

Payback Period Days