BNBCalc.com Rental Arbitrage Analysis Report of 2056 Sundance Parkway, New Braunfels, TX 78130, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Return Metrics

221.8% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

221.8%

Payback Period Days

164

Return on Investment

221.8%

Annual Revenue

$58,403

AirDNA projects $390/night at 41% occupancy ($58,402).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,633

Annual Expenses

$19,592

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,047

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$487

Management & Platform Fees

$146

Platform Fee (i.e. Airbnb)

$146

Property Manager Fee

2056 Sundance Parkway New Braunfels, Texas, 78130

2 bed • 2 bath • 4 guests • $1,700

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$58,403

Profit (Cash Flow)

$18,410

Payback in 164 days

Cash on Cash Return

221.8%

Annual Revenue

$58,403

AirDNA projects $390/night at 41% occupancy ($58,402).

Occupancy Rate

Avg Daily Rate

Return Metrics

221.8% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

221.8%

Payback Period Days

164