BNBCalc.com Rental Arbitrage Analysis Report of 12112 Mossygate Trl, Manor, TX 78653, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Return Metrics

-35.2% 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

-35.2%

Payback Period Days

0

Return on Investment

-35.2%

Annual Revenue

$44,147

AirDNA projects $237/night at 51% occupancy ($44,147).

User selected values for this report: 51% occupancy rate, $237 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,428

Annual Expenses

$17,139

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$928

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$368

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

Property Manager Fee

$0

property-location

12112 Mossygate Trl Texas, 78653

4 bed • 3 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$44,147

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-35.2%

Payback Period Days

0