BNBCalc.com Rental Arbitrage Analysis Report of 634 N Teel Pkwy, Prosper, TX, USA

2 bed • 2 bath • 6 guests • $1,950

BNB

Calc

Return Metrics

606.74% 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

606.74%

Payback Period Days

60

Return on Investment

606.74%

Annual Revenue

$100,318

AirDNA projects $443/night at 62% occupancy ($100,317).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,087

Annual Expenses

$25,041

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,396

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$836

Management & Platform Fees

$251

Platform Fee (i.e. Airbnb)

$251

Property Manager Fee

$0

634 N Teel Pkwy Prosper, Texas, 75078

2 bed • 2 bath • 6 guests • $1,950

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

$100,318

Profit (Cash Flow)

$51,877

Payback in 60 days

Cash on Cash Return

606.7%

Annual Revenue

$100,318

AirDNA projects $443/night at 62% occupancy ($100,318)

Occupancy Rate

Avg Daily Rate

Return Metrics

606.74% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

606.74%

Payback Period Days

60