BNBCalc.com Rental Arbitrage Analysis Report of 1050 W Coll St, New Braunfels, TX 78130, USA

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Return Metrics

60.22% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

60.22%

Payback Period Days

606

Return on Investment

60.22%

Annual Revenue

$59,725

AirDNA projects $292/night at 56% occupancy ($59,724).

User selected values for this report: 56.00000000000001% occupancy rate, $292 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,597

Annual Expenses

$19,164

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,058

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$498

Management & Platform Fees

$149

Platform Fee (i.e. Airbnb)

$149

Property Manager Fee

$0

property-location

1050 W Coll St New Braunfels, Texas, 78130-5810

4 bed • 3 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$59,725

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

60.22%

Payback Period Days

606