BNBCalc Short Term Rental Rental Arbitrage Analysis 305 Monterrey Trail, Valley View, TX 76272, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$25,056

Profit (Cash Flow)

-$13,602

Cash on Cash Return

-107.9%

Annual Revenue

$25,056

AirDNA projects $70/night at 98% occupancy ($25,055).

BNB Calc projects a 98% occupancy rate, $70 rate per night.

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

Return Metrics

-107.94% 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)	-$13,601	-$27,203	-$40,804	-$54,406	-$68,007	-$136,015	-$408,045
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	-$13,601	-$27,203	-$40,804	-$54,406	-$68,007	-$136,015	-$408,045

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-107.94%

Payback Period Days

Return on Investment

-107.94%

305 Monterrey Trail Valley View, Texas, 76272-9720

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$25,056

Annual Revenue

Projected nightly rate is $70/night at 98% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$13,602

Profit

Revenue

$25,056

Operating Expenses

$14,657

Operating Income

$10,398

Net Effective Rent

$24,000

Profit (Cash Flow)

-$13,602

$12,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$2,100

Total

$12,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-107.94%

Payback Period Days