BNBCalc.com Rental Arbitrage Analysis Report of 14006 Hedera Dr., Austin, TX 78717, USA

4 bed • 3 bath • 12 guests • $2,700

BNB

Calc

Return Metrics

117.21% 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

117.21%

Payback Period Days

311

Return on Investment

117.21%

Annual Revenue

$69,290

AirDNA projects $311/night at 61% occupancy ($69,290).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,751

Annual Expenses

$21,008

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,137

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$577

Management & Platform Fees

$173

Platform Fee (i.e. Airbnb)

$173

Property Manager Fee

$0

14006 Hedera Dr Austin, Texas, 78717-4663

4 bed • 3 bath • 12 guests • $2,700

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

$69,290

Profit (Cash Flow)

$15,883

Payback in 311 days

Cash on Cash Return

117.2%

Annual Revenue

$69,290

AirDNA projects $311/night at 61% occupancy ($69,290)

Occupancy Rate

Avg Daily Rate

Return Metrics

117.21% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

117.21%

Payback Period Days

311