BNBCalc.com Rental Arbitrage Analysis Report of 15104 Savannah Heights Dr, Austin, TX 78717, USA

4 bed • 4 bath • 12 guests • $3,800

BNB

Calc

Return Metrics

228.51% 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

228.51%

Payback Period Days

159

Return on Investment

228.51%

Annual Revenue

$105,344

AirDNA projects $627/night at 46% occupancy ($105,343).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,141

Annual Expenses

$25,695

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,438

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$878

Management & Platform Fees

$263

Platform Fee (i.e. Airbnb)

$263

Property Manager Fee

$0

15104 Savannah Heights Dr Austin, Texas, 78717-4633

4 bed • 4 bath • 12 guests • $3,800

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

$105,344

Profit (Cash Flow)

$34,049

Payback in 159 days

Cash on Cash Return

228.5%

Annual Revenue

$105,344

AirDNA projects $627/night at 46% occupancy ($105,344)

Occupancy Rate

Avg Daily Rate

Return Metrics

228.51% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

228.51%

Payback Period Days

159