BNBCalc.com Investment Analysis Report of 272 River Oaks Rd, Cuero, TX, 77954

2 bed • 1 bath • 6 guests • $177,000

BNB

Calc

Return Metrics

13.43% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

13.43%

Cap Rate

10.94%

Return on Investment

27.81%

Annual Revenue

$37,985

AirDNA projects $200/night at 52% occupancy ($37,985). Airbtics projects $145/night at 49% occupancy ($25,950). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$11,907$23,870$43,357$60,316
Occupancy30%42%68%81%
Nightly Rate$105$150$167$193

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Riverfront Cuero Vacation Home w/ Spacious Deck!
$34,817
$150
57%
2282$155❌❌✅N / Y⭐️ 4.6 (19)Profile

B

Victoria Cottage
$45,893
$167
70%
2261$100❌❌✅N / Y⭐️ 4.9 (95)Profile

C

Townhouse w/ Pool Access, Private Patio and Garage
$27,487
$102
68%
2251$95✅❌✅N / Y⭐️ 4.8 (100)Profile

D

Thomaston River Retreat II
$14,526
$262
14%
21142$145❌❌✅N / Y⭐️ 4.8 (16)Profile

E

Locked Acres
$13,725
$125
30%
2242$0❌❌❌N / Y⭐️ 5 (175)Profile

Operating Expenses

Monthly Expenses

$1,552

Annual Expenses

$18,618

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,017

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$317

Management & Platform Fees

$95

Platform Fee (i.e. Airbnb)

$95

Property Manager Fee

$0

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

property-location

272 River Oaks Rd Cuero, Texas, 77954

2 bed • 1 bath • 6 guests

Purchase Price

Est. $849/mo

Agent

Inquire about this property

Contact Agent

$102,700

Zestimate

88

Airbnb Investor Score

$6,311

Annual Profit

10.9%

Cap Rate

13.4%

Cash on Cash

$37,985

Annual Revenue

BNBCalc predicts this property will get $145 per night with 49% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

13

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 13 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.43%

Cap Rate

10.94%