BNBCalc Short Term Rental Rental Arbitrage Analysis 770 Interstate 35, New Braunfels, Texas 78130, United States

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$49,381

Profit (Cash Flow)

$11,221

Cash on Cash Return

258.0%

Annual Revenue

$49,381

AirDNA projects $208/night at 54% occupancy ($41,024).

BNB Calc projects a 65% occupancy rate, $208 rate per night.

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

Return Metrics

257.96% 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)	$11,221	$22,442	$33,664	$44,885	$56,107	$112,214	$336,643
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	$11,221	$22,442	$33,664	$44,885	$56,107	$112,214	$336,643

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

257.96%

Payback Period Days

141

Return on Investment

257.96%

770 I-35 New Braunfels, Texas, 78130

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$49,381

Annual Revenue

AirDNA projects $208/night at 54% occupancy ($41,024.2).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,221

Profit

Revenue

$49,381

Operating Expenses

$17,820

Operating Income

$31,561

Net Effective Rent

$20,340

Profit (Cash Flow)

$11,221

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

257.96%

Payback Period Days

141