BNBCalc.com Rental Arbitrage Analysis Report of 18621 Salt River Bay Dr, Pflugerville, TX 78660, USA

3 bed • 2 bath • 6 guests • $2,300

BNB

Calc

Return Metrics

85.26% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

85.26%

Payback Period Days

428

Return on Investment

85.26%

Annual Revenue

$56,200

AirDNA projects $223/night at 69% occupancy ($56,200).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,609

Annual Expenses

$19,306

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,028

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$468

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

Property Manager Fee

18621 Salt River Bay Dr Pflugerville, Texas, 78660-5845

3 bed • 2 bath • 6 guests • $2,300

Annual Revenue

$56,200

Profit (Cash Flow)

$9,294

Payback in 428 days

Cash on Cash Return

85.3%

Annual Revenue

$56,200

AirDNA projects $223/night at 69% occupancy ($56,200)

Occupancy Rate

Avg Daily Rate

Return Metrics

85.26% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

85.26%

Payback Period Days

428