BNBCalc.com Rental Arbitrage Analysis Report of 401 Northcrest Dr, Liberty Hill, TX 78642, USA

5 bed • 4.5 bath • 15 guests • $4,000

BNB

Calc

Return Metrics

129.83% 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

129.83%

Payback Period Days

281

Return on Investment

129.83%

Annual Revenue

$94,671

AirDNA projects $360/night at 72% occupancy ($94,671).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,026

Annual Expenses

$24,307

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,349

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$789

Management & Platform Fees

$237

Platform Fee (i.e. Airbnb)

$237

Property Manager Fee

$0

401 Northcrest Dr Liberty Hill, Texas, 78642

5 bed • 4.5 bath • 15 guests • $4,000

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

$94,671

Profit (Cash Flow)

$22,364

Payback in 281 days

Cash on Cash Return

129.8%

Annual Revenue

$94,671

AirDNA projects $360/night at 72% occupancy ($94,671)

Occupancy Rate

Avg Daily Rate

Return Metrics

129.83% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

129.83%

Payback Period Days

281