BNBCalc.com Rental Arbitrage Analysis Report of 24758 Grand Harbor Drive, Katy, TX, USA

1 bed • 1 bath • 3 guests • $1,400

BNB

Calc

Return Metrics

-86.39% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-86.39%

Payback Period Days

0

Return on Investment

-86.39%

Annual Revenue

$27,393

AirDNA projects $125/night at 52% occupancy ($23,740).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,297

Annual Expenses

$15,561

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$788

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$228

Management & Platform Fees

$68

Platform Fee (i.e. Airbnb)

$68

Property Manager Fee

$0

24758 Grand Harbor Dr Katy, Texas, 77494

1 bed • 1 bath • 3 guests • $1,400

Annual Revenue

$27,393

Profit (Cash Flow)

-$4,968

No payback period

Cash on Cash Return

-86.4%

Annual Revenue

$27,393

AirDNA projects $125/night at 52% occupancy ($23,741)

Occupancy Rate

Avg Daily Rate

Return Metrics

-86.39% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-86.39%

Payback Period Days

0