BNBCalc Short Term Rental Rental Arbitrage Analysis 451 FM306, New Braunfels, TX 78130, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

forrestgump2007@yahoo.com

Annual Revenue

$39,826

Profit (Cash Flow)

$7,049

Cash on Cash Return

123.7%

Annual Revenue

$39,826

AirDNA projects $232/night at 47% occupancy ($39,826).

BNB Calc projects a 47% occupancy rate, $232 rate per night.

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

Return Metrics

123.66% 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)	$7,048	$14,097	$21,146	$28,195	$35,243	$70,487	$211,463
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	$7,048	$14,097	$21,146	$28,195	$35,243	$70,487	$211,463

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

123.66%

Payback Period Days

295

Return on Investment

123.66%

451 FM306 New Braunfels, Texas, 78130

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$39,826

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,049

Profit

Revenue

$39,826

Operating Expenses

$16,577

Operating Income

$23,249

Net Effective Rent

$16,200

Profit (Cash Flow)

$7,049

$5,700

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,450

Total

$5,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

123.66%

Payback Period Days

295