BNBCalc.com Rental Arbitrage Analysis Report of 8 Bellshill Cir, Conroe, TX 77304, USA

5 bed • 3.5 bath • 15 guests • $3,500

BNB

Calc

Return Metrics

478.6% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

478.6%

Payback Period Days

Return on Investment

478.6%

Annual Revenue

$152,701

AirDNA projects $624/night at 67% occupancy ($152,701).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,654

Annual Expenses

$31,851

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,833

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,273

Management & Platform Fees

$382

Platform Fee (i.e. Airbnb)

$382

Property Manager Fee

8 Bellshill Cir Conroe, Texas, 77304-1799

5 bed • 3.5 bath • 15 guests • $3,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$152,701

Profit (Cash Flow)

$78,850

Payback in 76 days

Cash on Cash Return

478.6%

Annual Revenue

$152,701

AirDNA projects $624/night at 67% occupancy ($152,701)

Occupancy Rate

Avg Daily Rate

Return Metrics

478.6% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

478.6%

Payback Period Days