BNBCalc.com Rental Arbitrage Analysis Report of 1121 Mason St, Lantana, TX 76226, USA

5 bed • 3 bath • 15 guests • $2,995

BNB

Calc

Return Metrics

165.11% 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

165.11%

Payback Period Days

221

Return on Investment

165.11%

Annual Revenue

$85,175

AirDNA projects $440/night at 53% occupancy ($85,174).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,923

Annual Expenses

$23,073

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,270

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$710

Management & Platform Fees

$213

Platform Fee (i.e. Airbnb)

$213

Property Manager Fee

$0

1121 Mason St Lantana, Texas, 76226-6619

5 bed • 3 bath • 15 guests • $2,995

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

$85,175

Profit (Cash Flow)

$26,162

Payback in 221 days

Cash on Cash Return

165.1%

Annual Revenue

$85,175

AirDNA projects $440/night at 53% occupancy ($85,175)

Occupancy Rate

Avg Daily Rate

Return Metrics

165.11% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

165.11%

Payback Period Days

221