BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2309 Auburn Ct, College Station, TX 77840, USA

3 bed • 2 bath • 7 guests • $0

BNB

Calc

Report by:

wo_tovar19@yahoo.com

Annual Revenue

$32,945

Profit (Cash Flow)

-$9,078

Cash on Cash Return

-84.1%

Annual Revenue

$32,945

AirDNA projects $164/night at 55% occupancy ($32,945).

BNB Calc projects a 55.00000000000001% occupancy rate, $164 rate per night.

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


Return Metrics

-84.09% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,077-$18,155-$27,233-$36,311-$45,389-$90,778-$272,335
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-$9,077-$18,155-$27,233-$36,311-$45,389-$90,778-$272,335

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-84.09%

Payback Period Days

0

Return on Investment

-84.09%

property-location

2309 Auburn Ct College Station, Texas, 77840-4603

3 bed • 2 bath • 7 guests

Agent

Inquire about this property

Contact Agent

College Station

Zoning


Laws

$32,945

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$9,078

Profit

Revenue

$32,945

Operating Expenses

$15,683

Operating Income

$17,262

Net Effective Rent

$26,340

Profit (Cash Flow)

-$9,078

$10,795

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,295

Total

$10,795

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-84.09%

Payback Period Days

0