BNBCalc.com Rental Arbitrage Analysis Report of 15101 Litsey Road, Roanoke, TX 76262, USA

3 bed • 3 bath • 9 guests • $2,882

BNB

Calc

Return Metrics

67.49% 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

67.49%

Payback Period Days

541

Return on Investment

67.49%

Annual Revenue

$62,647

AirDNA projects $268/night at 64% occupancy ($62,646).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,679

Annual Expenses

$20,144

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,082

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$522

Management & Platform Fees

$157

Platform Fee (i.e. Airbnb)

$157

Property Manager Fee

$0

15101 Litsey Road Texas, 76262

3 bed • 3 bath • 9 guests • $2,882

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

$62,647

Profit (Cash Flow)

$7,919

Payback in 541 days

Cash on Cash Return

67.5%

Annual Revenue

$62,647

AirDNA projects $268/night at 64% occupancy ($62,647)

Occupancy Rate

Avg Daily Rate

Return Metrics

67.49% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

67.49%

Payback Period Days

541