BNBCalc.com Rental Arbitrage Analysis Report of 444 Wilkerson Ln, Justin, TX 76247, USA

5 bed • 3 bath • 15 guests • $3,200

BNB

Calc

Return Metrics

121.54% 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

121.54%

Payback Period Days

300

Return on Investment

121.54%

Annual Revenue

$80,354

AirDNA projects $276/night at 55% occupancy ($55,444).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,870

Annual Expenses

$22,446

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,230

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$670

Management & Platform Fees

$201

Platform Fee (i.e. Airbnb)

$201

Property Manager Fee

$0

444 Wilkerson Ln Justin, Texas, 76247

5 bed • 3 bath • 15 guests • $3,200

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

$80,354

Profit (Cash Flow)

$19,508

Payback in 300 days

Cash on Cash Return

121.5%

Annual Revenue

$80,354

AirDNA projects $276/night at 55% occupancy ($55,444)

Occupancy Rate

Avg Daily Rate

Return Metrics

121.54% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

121.54%

Payback Period Days

300