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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-84.09%

Payback Period Days

Return on Investment

-84.09%

2309 Auburn Ct College Station, Texas, 77840-4603

3 bed • 2 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

College Station

Zoning

Laws

$32,945

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Cash on Cash Return

-84.09%

Payback Period Days