BNBCalc Short Term Rental Rental Arbitrage Analysis 2322 Kuykendall Dr, Georgetown, TX 78626, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$54,735

Profit (Cash Flow)

$9,820

Cash on Cash Return

79.8%

Annual Revenue

$54,735

AirDNA projects $254/night at 59% occupancy ($54,735).

BNB Calc projects a 59% occupancy rate, $254 rate per night.

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

Return Metrics

79.83% 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)	$9,819	$19,639	$29,459	$39,279	$49,099	$98,198	$294,595
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	$9,819	$19,639	$29,459	$39,279	$49,099	$98,198	$294,595

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

79.83%

Payback Period Days

457

Return on Investment

79.83%

2322 Kuykendall Dr Georgetown, Texas, 78626-8182

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$54,735

Annual Revenue

Projected nightly rate is $254/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,820

Profit

Revenue

$54,735

Operating Expenses

$18,516

Operating Income

$36,220

Net Effective Rent

$26,400

Profit (Cash Flow)

$9,820

$12,300

Cash Investment

Renos & Furnishing

$10,000

Setup Costs

$2,300

Total

$12,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

79.83%

Payback Period Days

457