BNBCalc.com Rental Arbitrage Analysis Report of 1515 Cannon Pkwy, Roanoke, TX 76262, USA

2 bed • 2 bath • 6 guests • $1,668

BNB

Calc

Return Metrics

243.1% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

243.1%

Payback Period Days

150

Return on Investment

243.1%

Annual Revenue

$59,904

AirDNA projects $231/night at 71% occupancy ($59,903).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,649

Annual Expenses

$19,787

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,059

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$499

Management & Platform Fees

$150

Platform Fee (i.e. Airbnb)

$150

Property Manager Fee

1515 Cannon Pkwy Roanoke, Texas, 76262-6428

2 bed • 2 bath • 6 guests • $1,668

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$59,904

Profit (Cash Flow)

$20,100

Payback in 150 days

Cash on Cash Return

243.1%

Annual Revenue

$59,904

AirDNA projects $231/night at 71% occupancy ($59,904)

Occupancy Rate

Avg Daily Rate

Return Metrics

243.1% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

243.1%

Payback Period Days

150