BNBCalc.com Rental Arbitrage Analysis Report of 3116 Creek Haven Drive, Highland Village, TX, USA

4 bed • 3 bath • 12 guests • $3,400

BNB

Calc

Return Metrics

133.79% 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

133.79%

Payback Period Days

272

Return on Investment

133.79%

Annual Revenue

$82,604

AirDNA projects $514/night at 44% occupancy ($82,603).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,895

Annual Expenses

$22,738

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,248

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$688

Management & Platform Fees

$207

Platform Fee (i.e. Airbnb)

$207

Property Manager Fee

$0

3116 Creek Haven Dr Highland Village, Texas, 75077-1810

4 bed • 3 bath • 12 guests • $3,400

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

$82,604

Profit (Cash Flow)

$19,065

Payback in 272 days

Cash on Cash Return

133.8%

Annual Revenue

$82,604

AirDNA projects $514/night at 44% occupancy ($82,604)

Occupancy Rate

Avg Daily Rate

Return Metrics

133.79% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

133.79%

Payback Period Days

272