BNBCalc.com Rental Arbitrage Analysis Report of 11507 Forest Br, Live Oak, TX 78233, USA

4 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Return Metrics

-24.41% 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

-24.41%

Payback Period Days

0

Return on Investment

-24.41%

Annual Revenue

$37,795

AirDNA projects $199/night at 52% occupancy ($37,795).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,409

Annual Expenses

$16,913

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$875

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$315

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

Property Manager Fee

$0

property-location

11507 Forest Br San Antonio, Texas, 78233-4343

4 bed • 2.5 bath • 12 guests • $1,999

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$37,795

Profit (Cash Flow)

-$3,106

No payback period

Cash on Cash Return

-24.4%

Annual Revenue

$37,795

AirDNA projects $199/night at 52% occupancy ($37,795).

Occupancy Rate

Avg Daily Rate

Return Metrics

-24.41% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-24.41%

Payback Period Days

0