BNBCalc Short Term Rental Rental Arbitrage Analysis 513 N 34th St, Waco, TX 76710, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$61,434

Profit (Cash Flow)

$19,848

Cash on Cash Return

189.9%

Annual Revenue

$61,434

AirDNA projects $290/night at 58% occupancy ($61,434).

BNB Calc projects a 57.99999999999999% occupancy rate, $290 rate per night.

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

Return Metrics

189.92% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,847	$39,695	$59,542	$79,390	$99,238	$198,476	$595,428
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	$19,847	$39,695	$59,542	$79,390	$99,238	$198,476	$595,428

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

189.92%

Payback Period Days

192

Return on Investment

189.92%

513 N 34th St Waco, Texas, 76710-5455

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Waco

Zoning

Laws

$61,434

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,848

Profit

Revenue

$61,434

Operating Expenses

$19,386

Operating Income

$42,048

Net Effective Rent

$22,200

Profit (Cash Flow)

$19,848

$10,450

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$1,950

Total

$10,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

189.92%

Payback Period Days

192