BNBCalc.com Rental Arbitrage Analysis Report of 19547 Shady Hike Ln, Cypress, TX 77433, USA

5 bed • 3 bath • 15 guests • $4,000

BNB

Calc

Return Metrics

-117.45% 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

-117.45%

Payback Period Days

0

Return on Investment

-117.45%

Annual Revenue

$46,218

AirDNA projects $342/night at 37% occupancy ($46,217).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,501

Annual Expenses

$18,008

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$945

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$385

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

Property Manager Fee

$0

19547 Shady Hike Ln Cypress, Texas, 77433

5 bed • 3 bath • 15 guests • $4,000

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

$46,218

Profit (Cash Flow)

-$19,790

No payback period

Cash on Cash Return

-117.5%

Annual Revenue

$46,218

AirDNA projects $342/night at 37% occupancy ($46,218)

Occupancy Rate

Avg Daily Rate

Return Metrics

-117.45% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-117.45%

Payback Period Days

0