BNBCalc Short Term Rental Rental Arbitrage Analysis 1906 Grey Catbird, New Braunfels, TX 78130, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$38,745

Profit (Cash Flow)

-$192

Cash on Cash Return

-1.8%

Annual Revenue

$38,745

AirDNA projects $272/night at 39% occupancy ($38,745).

BNB Calc projects a 39% occupancy rate, $272 rate per night.

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

Return Metrics

-1.83% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$191	-$383	-$575	-$767	-$958	-$1,917	-$5,753
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	-$191	-$383	-$575	-$767	-$958	-$1,917	-$5,753

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.83%

Payback Period Days

Return on Investment

-1.83%

1906 Grey Catbird New Braunfels, Texas, 78130

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$38,745

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$192

Profit

Revenue

$38,745

Operating Expenses

$16,437

Operating Income

$22,308

Net Effective Rent

$22,500

Profit (Cash Flow)

-$192

$10,475

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$1,975

Total

$10,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-1.83%

Payback Period Days