BNBCalc Short Term Rental Rental Arbitrage Analysis 1124 W Mill St, New Braunfels, TX 78130, USA

3 bed • 1.5 bath • 8 guests • $0

BNB

Calc

Report by:

forrestgump2007@yahoo.com

Annual Revenue

$59,827

Profit (Cash Flow)

$19,649

Cash on Cash Return

192.2%

Annual Revenue

$59,827

AirDNA projects $315/night at 52% occupancy ($59,826).

BNB Calc projects a 52% occupancy rate, $315 rate per night.

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

Return Metrics

192.17% 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)	$19,649	$39,298	$58,948	$78,597	$98,247	$196,494	$589,483
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	$19,649	$39,298	$58,948	$78,597	$98,247	$196,494	$589,483

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

192.17%

Payback Period Days

190

Return on Investment

192.17%

1124 W Mill St New Braunfels, Texas, 78130-5549

3 bed • 1.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$59,827

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,649

Profit

Revenue

$59,827

Operating Expenses

$19,178

Operating Income

$40,649

Net Effective Rent

$21,000

Profit (Cash Flow)

$19,649

$10,225

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$1,850

Total

$10,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

192.17%

Payback Period Days

190