BNBCalc Short Term Rental Rental Arbitrage Analysis 1690 Gruene Vineyard Crossing, New Braunfels, TX 78130, USA

3 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$74,451

Profit (Cash Flow)

$20,373

Cash on Cash Return

177.5%

Annual Revenue

$74,451

AirDNA projects $416/night at 49% occupancy ($74,451).

BNB Calc projects a 49% occupancy rate, $416 rate per night.

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

Return Metrics

177.53% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,372	$40,745	$61,117	$81,490	$101,863	$203,726	$611,179
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	$20,372	$40,745	$61,117	$81,490	$101,863	$203,726	$611,179

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

177.53%

Payback Period Days

205

Return on Investment

177.53%

1690 Gruene Vineyard Crossing New Braunfels, Texas, 78130-2772

3 bed • 2.5 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$74,451

Annual Revenue

Projected nightly rate is $416/night at 49% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,373

Profit

Revenue

$74,451

Operating Expenses

$21,079

Operating Income

$53,373

Net Effective Rent

$33,000

Profit (Cash Flow)

$20,373

$11,475

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$2,850

Total

$11,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

177.53%

Payback Period Days

205