BNBCalc.com Rental Arbitrage Analysis Report of 1510 Cedar Ridge Drive, Prosper, TX, USA

5 bed • 3 bath • 15 guests • $3,170

BNB

Calc

Return Metrics

-3.52% 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

-3.52%

Payback Period Days

0

Return on Investment

-3.52%

Annual Revenue

$56,868

AirDNA projects $346/night at 45% occupancy ($56,868).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,616

Annual Expenses

$19,393

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,034

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$474

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

Property Manager Fee

$0

1510 Cedar Rdg Dr Prosper, Texas, 75078-7052

5 bed • 3 bath • 15 guests • $3,170

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

$56,868

Profit (Cash Flow)

-$564

No payback period

Cash on Cash Return

-3.5%

Annual Revenue

$56,868

AirDNA projects $346/night at 45% occupancy ($56,868)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.52% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-3.52%

Payback Period Days

0