BNBCalc Short Term Rental Rental Arbitrage Analysis 401 Northcrest Dr, Liberty Hill, TX 78642, USA

5 bed • 4.5 bath • 15 guests • $0

BNB

Calc

Report by:

raforson@icloud.com

Annual Revenue

$94,671

Profit (Cash Flow)

$22,964

Cash on Cash Return

133.3%

Annual Revenue

$94,671

AirDNA projects $360/night at 72% occupancy ($94,671).

BNB Calc projects a 72% occupancy rate, $360 rate per night.

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

Return Metrics

133.31% 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)	$22,963	$45,927	$68,891	$91,855	$114,819	$229,639	$688,919
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	$22,963	$45,927	$68,891	$91,855	$114,819	$229,639	$688,919

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

133.31%

Payback Period Days

273

Return on Investment

133.31%

401 Northcrest Dr Liberty Hill, Texas, 78642

5 bed • 4.5 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$94,671

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,964

Profit

Revenue

$94,671

Operating Expenses

$23,707

Operating Income

$70,964

Net Effective Rent

$48,000

Profit (Cash Flow)

$22,964

$17,225

Cash Investment

Renos & Furnishing

$13,125

Setup Costs

$4,100

Total

$17,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

133.31%

Payback Period Days

273