BNBCalc.com Rental Arbitrage Analysis Report of 20731 Greenfield Trail, Humble, TX 77346, USA

4 bed • 2.5 bath • 8 guests • $2,100

BNB

Calc

Return Metrics

134.86% 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

134.86%

Payback Period Days

270

Return on Investment

134.86%

Annual Revenue

$62,639

AirDNA projects $442/night at 49% occupancy ($79,104).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,679

Annual Expenses

$20,143

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

20731 Greenfield Trail Humble, Texas, 77346-1305

4 bed • 2.5 bath • 8 guests • $2,100

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

$62,639

Profit (Cash Flow)

$17,296

Payback in 270 days

Cash on Cash Return

134.9%

Annual Revenue

$62,639

AirDNA projects $442/night at 49% occupancy ($79,105)

Occupancy Rate

Avg Daily Rate

Return Metrics

134.86% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

134.86%

Payback Period Days

270