BNBCalc Short Term Rental Rental Arbitrage Analysis 1532 Homestead Farms Dr, Round Rock, TX 78665, USA

5 bed • 3 bath • 10 guests • $0

BNB

Calc

Report by:

Jeffrey Jang

jeff.jang86@gmail.com

Annual Revenue

$67,293

Profit (Cash Flow)

$11,745

Cash on Cash Return

97.5%

Annual Revenue

$67,293

AirDNA projects $329/night at 56% occupancy ($67,292).

BNB Calc projects a 56.00000000000001% occupancy rate, $329 rate per night.

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

Return Metrics

97.46% 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)	$11,744	$23,489	$35,233	$46,978	$58,722	$117,445	$352,335
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	$11,744	$23,489	$35,233	$46,978	$58,722	$117,445	$352,335

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

97.46%

Payback Period Days

374

Return on Investment

97.46%

1532 Homestead Farms Dr Round Rock, Texas, 78665

5 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$67,293

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,745

Profit

Revenue

$67,293

Operating Expenses

$20,148

Operating Income

$47,145

Net Effective Rent

$35,400

Profit (Cash Flow)

$11,745

$12,050

Cash Investment

Renos & Furnishing

$9,000

Setup Costs

$3,050

Total

$12,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

97.46%

Payback Period Days

374