BNBCalc.com Rental Arbitrage Analysis Report of 2322 Kuykendall Dr, Georgetown, TX 78626, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

74.95% 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

74.95%

Payback Period Days

487

Return on Investment

74.95%

Annual Revenue

$54,735

AirDNA projects $254/night at 59% occupancy ($54,735).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,593

Annual Expenses

$19,116

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,016

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$456

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

Property Manager Fee

$0

property-location

2322 Kuykendall Dr Georgetown, Texas, 78626-8182

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$54,735

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

74.95%

Payback Period Days

487