BNBCalc.com Rental Arbitrage Analysis Report of 2000 Hughes Landing Blvd, The Woodlands, TX 77381, USA

1 bed • 1 bath • 5 guests • $0

BNB

Calc

Return Metrics

191.17% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

191.17%

Payback Period Days

191

Return on Investment

191.17%

Annual Revenue

$49,176

AirDNA projects $187/night at 72% occupancy ($49,176).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,533

Annual Expenses

$18,393

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$970

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$410

Management & Platform Fees

$123

Platform Fee (i.e. Airbnb)

$123

Property Manager Fee

$0

property-location

2000 Hughes Landing Blvd The Woodlands, Texas, 77381

1 bed • 1 bath • 5 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$49,176

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

191.17%

Payback Period Days

191