BNBCalc.com Rental Arbitrage Analysis Report of 10102 Cricket Pl, Converse, TX 78109, USA

4 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Return Metrics

-35.06% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-35.06%

Payback Period Days

0

Return on Investment

-35.06%

Annual Revenue

$39,578

AirDNA projects $172/night at 63% occupancy ($39,577).

User selected values for this report: 63% occupancy rate, $172 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,379

Annual Expenses

$16,545

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$890

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$330

Management & Platform Fees

$99

Platform Fee (i.e. Airbnb)

$99

Property Manager Fee

$0

property-location

10102 Cricket Pl Converse, Texas, 78109

4 bed • 2.5 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$39,578

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-35.06%

Payback Period Days

0