BNBCalc.com Rental Arbitrage Analysis Report of 5905 River Highlands Dr, McKinney, TX 75070, USA

4 bed • 4 bath • 12 guests • $3,995

BNB

Calc

Return Metrics

-92.9% 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

-92.9%

Payback Period Days

0

Return on Investment

-92.9%

Annual Revenue

$52,778

AirDNA projects $289/night at 50% occupancy ($52,777).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,572

Annual Expenses

$18,861

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,000

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$440

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

Property Manager Fee

$0

5905 River Highlands Dr McKinney, Texas, 75070

4 bed • 4 bath • 12 guests • $3,995

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

$52,778

Profit (Cash Flow)

-$14,023

No payback period

Cash on Cash Return

-92.9%

Annual Revenue

$52,778

AirDNA projects $289/night at 50% occupancy ($52,778)

Occupancy Rate

Avg Daily Rate

Return Metrics

-92.9% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-92.9%

Payback Period Days

0