BNBCalc.com Rental Arbitrage Analysis Report of 4821 E NASA Pkwy, Seabrook, TX 77586, USA

3 bed • 2.5 bath • 10 guests • $4,000

BNB

Calc

Return Metrics

-79.58% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-79.58%

Payback Period Days

0

Return on Investment

-79.58%

Annual Revenue

$57,325

AirDNA projects $215/night at 73% occupancy ($57,325).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,621

Annual Expenses

$19,452

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,038

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$478

Management & Platform Fees

$143

Platform Fee (i.e. Airbnb)

$143

Property Manager Fee

$0

4821 E NASA Pkwy Seabrook, Texas, 77586

3 bed • 2.5 bath • 10 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

$57,325

Profit (Cash Flow)

-$10,127

No payback period

Cash on Cash Return

-79.6%

Annual Revenue

$57,325

AirDNA projects $215/night at 73% occupancy ($57,325)

Occupancy Rate

Avg Daily Rate

Return Metrics

-79.58% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-79.58%

Payback Period Days

0