BNBCalc Short Term Rental Rental Arbitrage Analysis 195 S Market Ave, New Braunfels, TX 78130, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$51,748

Profit (Cash Flow)

$10,821

Cash on Cash Return

131.2%

Annual Revenue

$51,748

AirDNA projects $308/night at 46% occupancy ($51,747).

BNB Calc projects a 46% occupancy rate, $308 rate per night.

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

Return Metrics

131.15% 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)	$10,820	$21,641	$32,461	$43,282	$54,102	$108,205	$324,616
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	$10,820	$21,641	$32,461	$43,282	$54,102	$108,205	$324,616

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

131.15%

Payback Period Days

278

Return on Investment

131.15%

195 S Market Ave New Braunfels, Texas, 78130-4520

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$51,748

Annual Revenue

Projected nightly rate is $308/night at 46% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,821

Profit

Revenue

$51,748

Operating Expenses

$18,127

Operating Income

$33,621

Net Effective Rent

$22,800

Profit (Cash Flow)

$10,821

$8,250

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,000

Total

$8,250

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

131.15%

Payback Period Days

278