BNBCalc Short Term Rental Rental Arbitrage Analysis 2004 Lakeland Dr, Canyon Lake, TX 78133, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$73,049

Profit (Cash Flow)

$29,352

Cash on Cash Return

279.5%

Annual Revenue

$73,049

AirDNA projects $306/night at 36% occupancy ($40,235).

BNB Calc projects a 50% occupancy rate, $400 rate per night.

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

Return Metrics

279.54% 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)	$29,352	$58,704	$88,057	$117,409	$146,762	$293,524	$880,573
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	$29,352	$58,704	$88,057	$117,409	$146,762	$293,524	$880,573

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

279.54%

Payback Period Days

130

Return on Investment

279.54%

2004 Lakeland Dr Canyon Lake, Texas, 78133-3340

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$73,049

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,352

Profit

Revenue

$73,049

Operating Expenses

$20,896

Operating Income

$52,152

Net Effective Rent

$22,800

Profit (Cash Flow)

$29,352

$10,500

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,000

Total

$10,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

279.54%

Payback Period Days

130