BNBCalc Short Term Rental Rental Arbitrage Analysis 420 Lake Forest, Canyon Lake, TX 78133, USA

3 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$56,248

Profit (Cash Flow)

-$12,265

Cash on Cash Return

-91.9%

Annual Revenue

$56,248

AirDNA projects $385/night at 40% occupancy ($56,247).

BNB Calc projects a 40% occupancy rate, $385 rate per night.

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

Return Metrics

-91.86% 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)	-$12,264	-$24,529	-$36,793	-$49,058	-$61,323	-$122,646	-$367,938
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	-$12,264	-$24,529	-$36,793	-$49,058	-$61,323	-$122,646	-$367,938

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-91.86%

Payback Period Days

Return on Investment

-91.86%

420 Lake Forest Canyon Lake, Texas, 78133-4437

3 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$56,248

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$12,265

Profit

Revenue

$56,248

Operating Expenses

$14,512

Operating Income

$41,735

Net Effective Rent

$54,000

Profit (Cash Flow)

-$12,265

$13,350

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$4,600

Total

$13,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-91.86%

Payback Period Days