BNBCalc.com Rental Arbitrage Analysis Report of 3121 Westpointe Dr, New Braunfels, TX 78132, USA

2 bed • 2 bath • 6 guests • $2,170

BNB

Calc

Return Metrics

49.05% 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

49.05%

Payback Period Days

744

Return on Investment

49.05%

Annual Revenue

$48,669

AirDNA projects $325/night at 41% occupancy ($48,668).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,527

Annual Expenses

$18,327

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$966

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$406

Management & Platform Fees

$122

Platform Fee (i.e. Airbnb)

$122

Property Manager Fee

$0

3121 Westpointe Dr New Braunfels, Texas, 78132

2 bed • 2 bath • 6 guests • $2,170

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

$48,669

Profit (Cash Flow)

$4,302

Payback in 744 days

Cash on Cash Return

49.1%

Annual Revenue

$48,669

AirDNA projects $325/night at 41% occupancy ($48,669)

Occupancy Rate

Avg Daily Rate

Return Metrics

49.05% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

49.05%

Payback Period Days

744