BNBCalc.com Rental Arbitrage Analysis Report of 90 Trophy Club Dr, Trophy Club, TX 76262, USA

2 bed • 2 bath • 6 guests • $2,543

BNB

Calc

Return Metrics

46.09% 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

46.09%

Payback Period Days

792

Return on Investment

46.09%

Annual Revenue

$53,713

AirDNA projects $258/night at 57% occupancy ($53,712).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,582

Annual Expenses

$18,983

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,008

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$448

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

Property Manager Fee

$0

90 Trophy Club Dr Westlake, Texas, 76262

2 bed • 2 bath • 6 guests • $2,543

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

$53,713

Profit (Cash Flow)

$4,214

Payback in 792 days

Cash on Cash Return

46.1%

Annual Revenue

$53,713

AirDNA projects $258/night at 57% occupancy ($53,713)

Occupancy Rate

Avg Daily Rate

Return Metrics

46.09% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

46.09%

Payback Period Days

792