BNBCalc.com Rental Arbitrage Analysis Report of 10102 Cricket Pl, Converse, TX 78109, USA

4 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Return Metrics

-39.67% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-39.67%

Payback Period Days

0

Return on Investment

-39.67%

Annual Revenue

$39,578

AirDNA projects $172/night at 63% occupancy ($39,577).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,429

Annual Expenses

$17,145

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$890

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$330

Management & Platform Fees

$99

Platform Fee (i.e. Airbnb)

$99

Property Manager Fee

$0

property-location

10102 Cricket Pl Converse, Texas, 78109

4 bed • 2.5 bath • 12 guests • $2,300

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$39,578

Profit (Cash Flow)

-$5,167

No payback period

Cash on Cash Return

-39.7%

Annual Revenue

$39,578

AirDNA projects $172/night at 63% occupancy ($39,577).

Occupancy Rate

Avg Daily Rate

Return Metrics

-39.67% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-39.67%

Payback Period Days

0