BNBCalc Short Term Rental Rental Arbitrage Analysis 1715 19th St, Galveston, TX 77550, USA

0 bed • 1 bath • 1 guests • $0

BNB

Calc

Report by:

reagan.isbell@yahoo.com

Annual Revenue

$35,063

Profit (Cash Flow)

$6,505

Cash on Cash Return

191.3%

Annual Revenue

$35,063

AirDNA projects $128/night at 48% occupancy ($22,440).

BNB Calc projects a 48% occupancy rate, $200 rate per night.

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

Return Metrics

191.32% 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)	$6,505	$13,010	$19,515	$26,020	$32,525	$65,051	$195,155
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	$6,505	$13,010	$19,515	$26,020	$32,525	$65,051	$195,155

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

191.32%

Payback Period Days

190

Return on Investment

191.32%

1715 19th St Galveston, Texas, 77550-9003

0 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$35,063

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,505

Profit

Revenue

$35,063

Operating Expenses

$15,958

Operating Income

$19,105

Net Effective Rent

$12,600

Profit (Cash Flow)

$6,505

$3,400

Cash Investment

Renos & Furnishing

$2,250

Setup Costs

$1,150

Total

$3,400

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

191.32%

Payback Period Days

190