BNBCalc Short Term Rental Rental Arbitrage Analysis 1426 Crescent Ridge Drive, College Station, TX, USA

3 bed • 3.5 bath • 8 guests • $0

BNB

Calc

Report by:

xia.ventures212@gmail.com

Annual Revenue

$33,310

Profit (Cash Flow)

-$6,420

Cash on Cash Return

-58.5%

Annual Revenue

$33,310

AirDNA projects $190/night at 48% occupancy ($33,310).

BNB Calc projects a 48% occupancy rate, $190 rate per night.

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

Return Metrics

-58.49% 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)	-$6,420	-$12,840	-$19,260	-$25,680	-$32,100	-$64,200	-$192,602
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	-$6,420	-$12,840	-$19,260	-$25,680	-$32,100	-$64,200	-$192,602

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-58.49%

Payback Period Days

Return on Investment

-58.49%

1426 Cres Ridge Dr College Station, Texas, 77845-4368

3 bed • 3.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$33,310

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,420

Profit

Revenue

$33,310

Operating Expenses

$15,730

Operating Income

$17,580

Net Effective Rent

$24,000

Profit (Cash Flow)

-$6,420

$10,975

Cash Investment

Renos & Furnishing

$8,875

Setup Costs

$2,100

Total

$10,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-58.49%

Payback Period Days