BNBCalc.com Rental Arbitrage Analysis Report of 7336 Dan-Jean Dr, Austin, TX 78745, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

17.74% cash on cash return is a great return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

17.74%

Payback Period Days

2057

Return on Investment

17.74%

Annual Revenue

$60,338

AirDNA projects $280/night at 59% occupancy ($60,338).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,654

Annual Expenses

$19,844

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,063

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$503

Management & Platform Fees

$151

Platform Fee (i.e. Airbnb)

$151

Property Manager Fee

$0

property-location

7336 Dan-Jean Dr Austin, Texas, 78745-3707

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$60,338

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

17.74%

Payback Period Days

2057