BNBCalc Short Term Rental Rental Arbitrage Analysis 836 Artillery Dr, Canyon Lake, TX 78133, USA

3 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$92,107

Profit (Cash Flow)

$32,733

Cash on Cash Return

279.2%

Annual Revenue

$92,107

AirDNA projects $467/night at 54% occupancy ($92,107).

BNB Calc projects a 54% occupancy rate, $467 rate per night.

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

Return Metrics

279.17% 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)	$32,733	$65,466	$98,199	$130,933	$163,666	$327,332	$981,998
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	$32,733	$65,466	$98,199	$130,933	$163,666	$327,332	$981,998

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

279.17%

Payback Period Days

130

Return on Investment

279.17%

836 Artillery Dr Canyon Lake, Texas, 78133

3 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$92,107

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$32,733

Profit

Revenue

$92,107

Operating Expenses

$23,374

Operating Income

$68,733

Net Effective Rent

$36,000

Profit (Cash Flow)

$32,733

$11,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$3,100

Total

$11,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

279.17%

Payback Period Days

130