BNBCalc.com Rental Arbitrage Analysis Report of 1426 Crescent Ridge Drive, College Station, TX, USA

3 bed • 3.5 bath • 8 guests • $2,000

BNB

Calc

Return Metrics

-63.96% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-63.96%

Payback Period Days

0

Return on Investment

-63.96%

Annual Revenue

$33,310

AirDNA projects $190/night at 48% occupancy ($33,310).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,361

Annual Expenses

$16,330

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$838

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$278

Management & Platform Fees

$83

Platform Fee (i.e. Airbnb)

$83

Property Manager Fee

$0

1426 Cres Ridge Dr College Station, Texas, 77845-4368

3 bed • 3.5 bath • 8 guests • $2,000

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

$33,310

Profit (Cash Flow)

-$7,020

No payback period

Cash on Cash Return

-64.0%

Annual Revenue

$33,310

AirDNA projects $190/night at 48% occupancy ($33,310)

Occupancy Rate

Avg Daily Rate

Return Metrics

-63.96% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-63.96%

Payback Period Days

0