BNBCalc.com Rental Arbitrage Analysis Report of 3914 Prost Court, Humble, TX, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

3,823.75% 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

3,823.75%

Payback Period Days

9

Return on Investment

3,823.75%

Annual Revenue

$40,257

AirDNA projects $167/night at 66% occupancy ($40,257).

User selected values for this report: 66% occupancy rate, $167 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,036

Annual Expenses

$12,433

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$545

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$335

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

Property Manager Fee

$0

property-location

3914 Prost Court Humble, Texas, 77339-1030

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$40,257

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

3,823.75%

Payback Period Days

9