BNBCalc.com Rental Arbitrage Analysis Report of 27040 U.S. 380, Aubrey, TX, USA

4 bed • 4 bath • 12 guests • $2,299

BNB

Calc

Return Metrics

154.68% 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

154.68%

Payback Period Days

236

Return on Investment

154.68%

Annual Revenue

$69,327

AirDNA projects $333/night at 57% occupancy ($69,326).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,751

Annual Expenses

$21,013

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,138

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$578

Management & Platform Fees

$173

Platform Fee (i.e. Airbnb)

$173

Property Manager Fee

$0

27040 US-380 Aubrey, Texas, 76227

4 bed • 4 bath • 12 guests • $2,299

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

$69,327

Profit (Cash Flow)

$20,726

Payback in 236 days

Cash on Cash Return

154.7%

Annual Revenue

$69,327

AirDNA projects $333/night at 57% occupancy ($69,327)

Occupancy Rate

Avg Daily Rate

Return Metrics

154.68% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

154.68%

Payback Period Days

236