BNBCalc.com Rental Arbitrage Analysis Report of 238 River Haven Rd, McQueeney, TX 78123, USA

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Return Metrics

-53.98% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-53.98%

Payback Period Days

0

Return on Investment

-53.98%

Annual Revenue

$72,220

AirDNA projects $507/night at 39% occupancy ($72,219).

User selected values for this report: 39% occupancy rate, $507 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,732

Annual Expenses

$20,789

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,162

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$602

Management & Platform Fees

$181

Platform Fee (i.e. Airbnb)

$181

Property Manager Fee

$0

property-location

238 River Haven Rd McQueeney, Texas, 78123-3230

4 bed • 3 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$72,220

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-53.98%

Payback Period Days

0