BNBCalc Short Term Rental Rental Arbitrage Analysis 958 River Terrace, New Braunfels, TX 78130, USA

3 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$80,208

Profit (Cash Flow)

$30,841

Cash on Cash Return

279.9%

Annual Revenue

$80,208

AirDNA projects $366/night at 60% occupancy ($80,207).

BNB Calc projects a 60% occupancy rate, $366 rate per night.

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

Return Metrics

279.86% 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)	$30,840	$61,681	$92,521	$123,362	$154,202	$308,405	$925,217
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	$30,840	$61,681	$92,521	$123,362	$154,202	$308,405	$925,217

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

279.86%

Payback Period Days

130

Return on Investment

279.86%

958 River Terrace New Braunfels, Texas, 78130-3419

3 bed • 2.5 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$80,208

Annual Revenue

Projected nightly rate is $366/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$30,841

Profit

Revenue

$80,208

Operating Expenses

$21,827

Operating Income

$58,381

Net Effective Rent

$27,540

Profit (Cash Flow)

$30,841

$11,020

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$2,395

Total

$11,020

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

279.86%

Payback Period Days

130