BNBCalc.com Rental Arbitrage Analysis Report of 747 Admiral Benbow Ln, McQueeney, TX 78123, USA

5 bed • 5 bath • 16 guests • $0

BNB

Calc

Return Metrics

81.33% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

81.33%

Payback Period Days

449

Return on Investment

81.33%

Annual Revenue

$121,316

AirDNA projects $949/night at 35% occupancy ($121,315).

User selected values for this report: 35% occupancy rate, $949 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,264

Annual Expenses

$27,171

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,571

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,011

Management & Platform Fees

$303

Platform Fee (i.e. Airbnb)

$303

Property Manager Fee

$0

property-location

747 Admiral Benbow Ln McQueeney, Texas, 78123-3405

5 bed • 5 bath • 16 guests

Agent

Inquire about this property

Contact Agent

$121,316

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

81.33%

Payback Period Days

449