BNBCalc Short Term Rental Rental Arbitrage Analysis 1006 Glenwood Cove, Round Rock, TX 78681, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$53,033

Profit (Cash Flow)

$12,599

Cash on Cash Return

120.6%

Annual Revenue

$53,033

AirDNA projects $220/night at 66% occupancy ($53,033).

BNB Calc projects a 66% occupancy rate, $220 rate per night.

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

Return Metrics

120.62% 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)	$12,599	$25,198	$37,797	$50,396	$62,995	$125,990	$377,972
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	$12,599	$25,198	$37,797	$50,396	$62,995	$125,990	$377,972

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

120.62%

Payback Period Days

302

Return on Investment

120.62%

1006 Glenwood Cove Round Rock, Texas, 78681-2807

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Round Rock

Zoning

Laws

$53,033

Annual Revenue

AirDNA projects $220/night at 66% occupancy ($53,033.42).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,599

Profit

Revenue

$53,033

Operating Expenses

$18,294

Operating Income

$34,739

Net Effective Rent

$22,140

Profit (Cash Flow)

$12,599

$10,445

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$1,945

Total

$10,445

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

120.62%

Payback Period Days

302