BNBCalc Short Term Rental Rental Arbitrage Analysis 8555 Odyssey Dr, Universal City, TX 78148, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$78,805

Profit (Cash Flow)

$27,160

Cash on Cash Return

207.3%

Annual Revenue

$78,805

AirDNA projects $348/night at 62% occupancy ($78,805).

BNB Calc projects a 62% occupancy rate, $348 rate per night.

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

Return Metrics

207.33% 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)	$27,160	$54,320	$81,481	$108,641	$135,801	$271,603	$814,811
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	$27,160	$54,320	$81,481	$108,641	$135,801	$271,603	$814,811

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

207.33%

Payback Period Days

176

Return on Investment

207.33%

8555 Odyssey Dr Universal City, Texas, 78148-2654

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$78,805

Annual Revenue

Projected nightly rate is $348/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,160

Profit

Revenue

$78,805

Operating Expenses

$21,645

Operating Income

$57,160

Net Effective Rent

$30,000

Profit (Cash Flow)

$27,160

$13,100

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$2,600

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

207.33%

Payback Period Days

176