BNBCalc.com Rental Arbitrage Analysis Report of 2309 Auburn Ct, College Station, TX 77840, USA

3 bed • 2 bath • 7 guests • $2,195

BNB

Calc

Return Metrics

-89.65% 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

-89.65%

Payback Period Days

0

Return on Investment

-89.65%

Annual Revenue

$32,945

AirDNA projects $164/night at 55% occupancy ($32,945).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,357

Annual Expenses

$16,283

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$835

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$275

Management & Platform Fees

$82

Platform Fee (i.e. Airbnb)

$82

Property Manager Fee

$0

2309 Auburn Ct College Station, Texas, 77840-4603

3 bed • 2 bath • 7 guests • $2,195

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

$32,945

Profit (Cash Flow)

-$9,678

No payback period

Cash on Cash Return

-89.7%

Annual Revenue

$32,945

AirDNA projects $164/night at 55% occupancy ($32,945)

Occupancy Rate

Avg Daily Rate

Return Metrics

-89.65% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-89.65%

Payback Period Days

0