BNBCalc.com Rental Arbitrage Analysis Report of 8555 Odyssey Dr, Universal City, TX 78148, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

202.75% 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

202.75%

Payback Period Days

180

Return on Investment

202.75%

Annual Revenue

$78,805

AirDNA projects $348/night at 62% occupancy ($78,805).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,854

Annual Expenses

$22,245

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,217

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$657

Management & Platform Fees

$197

Platform Fee (i.e. Airbnb)

$197

Property Manager Fee

$0

property-location

8555 Odyssey Dr Universal City, Texas, 78148-2654

4 bed • 2 bath • 8 guests • $2,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$78,805

Profit (Cash Flow)

$26,560

Payback in 180 days

Cash on Cash Return

202.8%

Annual Revenue

$78,805

AirDNA projects $348/night at 62% occupancy ($78,805).

Occupancy Rate

Avg Daily Rate

Return Metrics

202.75% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

202.75%

Payback Period Days

180