BNBCalc.com Rental Arbitrage Analysis Report of 10 Crooked Creek Court, Trophy Club, TX, USA

5 bed • 3 bath • 15 guests • $3,095

BNB

Calc

Return Metrics

83.21% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

83.21%

Payback Period Days

438

Return on Investment

83.21%

Annual Revenue

$71,734

AirDNA projects $491/night at 40% occupancy ($71,733).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,777

Annual Expenses

$21,325

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,158

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$598

Management & Platform Fees

$179

Platform Fee (i.e. Airbnb)

$179

Property Manager Fee

$0

10 Crooked Creek Ct Trophy Club, Texas, 76262-5432

5 bed • 3 bath • 15 guests • $3,095

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$71,734

Profit (Cash Flow)

$13,269

Payback in 438 days

Cash on Cash Return

83.2%

Annual Revenue

$71,734

AirDNA projects $491/night at 40% occupancy ($71,734)

Occupancy Rate

Avg Daily Rate

Return Metrics

83.21% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

83.21%

Payback Period Days

438