BNBCalc.com Rental Arbitrage Analysis Report of 14315 Yellow Hawthorn Court, Shenandoah, TX, USA

5 bed • 3 bath • 15 guests • $3,300

BNB

Calc

Return Metrics

-35.07% 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

-35.07%

Payback Period Days

0

Return on Investment

-35.07%

Annual Revenue

$52,800

AirDNA projects $278/night at 52% occupancy ($52,799).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,572

Annual Expenses

$18,864

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,000

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$440

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

Property Manager Fee

$0

14315 Yellow Hawthorn Ct Conroe, Texas, 77384

5 bed • 3 bath • 15 guests • $3,300

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

$52,800

Profit (Cash Flow)

-$5,664

No payback period

Cash on Cash Return

-35.1%

Annual Revenue

$52,800

AirDNA projects $278/night at 52% occupancy ($52,800)

Occupancy Rate

Avg Daily Rate

Return Metrics

-35.07% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-35.07%

Payback Period Days

0