BNBCalc.com Rental Arbitrage Analysis Report of 8 Bellshill Cir, Conroe, TX 77304, USA

5 bed • 3.5 bath • 15 guests • $0

BNB

Calc

Return Metrics

482.24% 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

482.24%

Payback Period Days

75

Return on Investment

482.24%

Annual Revenue

$152,701

AirDNA projects $624/night at 67% occupancy ($152,701).

User selected values for this report: 67% occupancy rate, $624 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,604

Annual Expenses

$31,251

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,833

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,273

Management & Platform Fees

$382

Platform Fee (i.e. Airbnb)

$382

Property Manager Fee

$0

property-location

8 Bellshill Cir Conroe, Texas, 77304-1799

5 bed • 3.5 bath • 15 guests

Agent

Inquire about this property

Contact Agent

$152,701

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

482.24%

Payback Period Days

75