BNBCalc Short Term Rental Rental Arbitrage Analysis 980 S Coit Rd, Prosper, TX 75078, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

raforson@icloud.com

Annual Revenue

$38,307

Profit (Cash Flow)

-$789

Cash on Cash Return

-9.3%

Annual Revenue

$38,307

AirDNA projects $184/night at 57% occupancy ($38,306).

BNB Calc projects a 56.99999999999999% occupancy rate, $184 rate per night.

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

Return Metrics

-9.29% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$789	-$1,578	-$2,367	-$3,156	-$3,945	-$7,890	-$23,672
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	-$789	-$1,578	-$2,367	-$3,156	-$3,945	-$7,890	-$23,672

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.29%

Payback Period Days

Return on Investment

-9.29%

980 S Coit Rd Prosper, Texas, 75078

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$38,307

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$789

Profit

Revenue

$38,307

Operating Expenses

$16,380

Operating Income

$21,927

Net Effective Rent

$22,716

Profit (Cash Flow)

-$789

$8,493

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,993

Total

$8,493

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-9.29%

Payback Period Days