BNBCalc Short Term Rental Rental Arbitrage Analysis 315 Deacon Dr, College Station, TX 77845, USA

4 bed • 4 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$42,807

Profit (Cash Flow)

-$498

Cash on Cash Return

-3.7%

Annual Revenue

$42,807

AirDNA projects $293/night at 40% occupancy ($42,806).

BNB Calc projects a 40% occupancy rate, $293 rate per night.

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

Return Metrics

-3.74% 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)	-$498	-$996	-$1,494	-$1,993	-$2,491	-$4,982	-$14,947
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	-$498	-$996	-$1,494	-$1,993	-$2,491	-$4,982	-$14,947

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.74%

Payback Period Days

Return on Investment

-3.74%

315 Deacon Dr College Station, Texas, 77845

4 bed • 4 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

College Station

Zoning

Laws

$42,807

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$498

Profit

Revenue

$42,807

Operating Expenses

$16,965

Operating Income

$25,842

Net Effective Rent

$26,340

Profit (Cash Flow)

-$498

$13,295

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$2,295

Total

$13,295

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-3.74%

Payback Period Days