BNBCalc.com Rental Arbitrage Analysis Report of Katy Mills Circle, Katy, TX, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

171.9% 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

171.9%

Payback Period Days

212

Return on Investment

171.9%

Annual Revenue

$61,635

AirDNA projects $225/night at 61% occupancy ($50,129).

User selected values for this report: 75% occupancy rate, $225 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,618

Annual Expenses

$19,413

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,074

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$514

Management & Platform Fees

$154

Platform Fee (i.e. Airbnb)

$154

Property Manager Fee

$0

property-location

Katy Mills Circle Katy, Texas, 77494

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$61,635

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

171.9%

Payback Period Days

212