BNBCalc.com Rental Arbitrage Analysis Report of 5958 Green Meadows Ln, Katy, TX 77493, USA

6 bed • 5.5 bath • 18 guests • $3,995

BNB

Calc

Return Metrics

62.29% 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

62.29%

Payback Period Days

586

Return on Investment

62.29%

Annual Revenue

$82,837

AirDNA projects $405/night at 56% occupancy ($82,837).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,897

Annual Expenses

$22,769

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,250

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$690

Management & Platform Fees

$207

Platform Fee (i.e. Airbnb)

$207

Property Manager Fee

$0

5958 Green Meadows Ln Katy, Texas, 77493-4028

6 bed • 5.5 bath • 18 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

$82,837

Profit (Cash Flow)

$12,128

Payback in 586 days

Cash on Cash Return

62.3%

Annual Revenue

$82,837

AirDNA projects $405/night at 56% occupancy ($82,837)

Occupancy Rate

Avg Daily Rate

Return Metrics

62.29% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

62.29%

Payback Period Days

586