BNBCalc Short Term Rental Rental Arbitrage Analysis 3121 Westpointe Dr, New Braunfels, TX 78132, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

josethom123@gmail.com

Annual Revenue

$48,669

Profit (Cash Flow)

$4,902

Cash on Cash Return

55.9%

Annual Revenue

$48,669

AirDNA projects $325/night at 41% occupancy ($48,668).

BNB Calc projects a 41% occupancy rate, $325 rate per night.

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

Return Metrics

55.89% 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)	$4,901	$9,803	$14,705	$19,607	$24,509	$49,018	$147,054
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	$4,901	$9,803	$14,705	$19,607	$24,509	$49,018	$147,054

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

55.89%

Payback Period Days

653

Return on Investment

55.89%

3121 Westpointe Dr New Braunfels, Texas, 78132

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$48,669

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,902

Profit

Revenue

$48,669

Operating Expenses

$17,727

Operating Income

$30,942

Net Effective Rent

$26,040

Profit (Cash Flow)

$4,902

$8,770

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,270

Total

$8,770

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

55.89%

Payback Period Days

653