BNBCalc.com Rental Arbitrage Analysis Report of 120 Main St, Highland Village, TX 75077, USA

2 bed • 2 bath • 6 guests • $2,014

BNB

Calc

Return Metrics

125.49% 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

125.49%

Payback Period Days

291

Return on Investment

125.49%

Annual Revenue

$53,998

AirDNA projects $264/night at 56% occupancy ($53,997).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,585

Annual Expenses

$19,020

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,010

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$450

Management & Platform Fees

$135

Platform Fee (i.e. Airbnb)

$135

Property Manager Fee

$0

120 Main St Highland Village, Texas, 75077-3316

2 bed • 2 bath • 6 guests • $2,014

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

$53,998

Profit (Cash Flow)

$10,810

Payback in 291 days

Cash on Cash Return

125.5%

Annual Revenue

$53,998

AirDNA projects $264/night at 56% occupancy ($53,998)

Occupancy Rate

Avg Daily Rate

Return Metrics

125.49% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

125.49%

Payback Period Days

291