BNBCalc.com Rental Arbitrage Analysis Report of 310 E South St, New Braunfels, TX 78130, USA

3 bed • 1 bath • 9 guests • $0

BNB

Calc

Return Metrics

143.17% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

143.17%

Payback Period Days

255

Return on Investment

143.17%

Annual Revenue

$56,868

AirDNA projects $346/night at 45% occupancy ($56,868).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,616

Annual Expenses

$19,393

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,034

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$474

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

Property Manager Fee

310 E South St New Braunfels, Texas, 78130-4252

3 bed • 1 bath • 9 guests • $1,900

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$56,868

Profit (Cash Flow)

$14,676

Payback in 255 days

Cash on Cash Return

143.2%

Annual Revenue

$56,868

AirDNA projects $346/night at 45% occupancy ($56,868).

Occupancy Rate

Avg Daily Rate

Return Metrics

143.17% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

143.17%

Payback Period Days

255