BNBCalc.com Rental Arbitrage Analysis Report of 1401 Airline Dr, College Station, TX 77845, USA

2 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Return Metrics

79.09% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

79.09%

Payback Period Days

461

Return on Investment

79.09%

Annual Revenue

$34,516

AirDNA projects $130/night at 57% occupancy ($27,064).

User selected values for this report: 50% occupancy rate, $189 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,324

Annual Expenses

$15,887

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$848

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$288

Management & Platform Fees

$86

Platform Fee (i.e. Airbnb)

$86

Property Manager Fee

$0

property-location

1401 Airline Dr College Station, Texas, 77845-5390

2 bed • 1.5 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$34,516

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

79.09%

Payback Period Days

461