BNBCalc.com Rental Arbitrage Analysis Report of 9724 Ivalenes Hope Dr, Austin, TX 78717, USA

5 bed • 4 bath • 15 guests • $3,600

BNB

Calc

Return Metrics

84.56% 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

84.56%

Payback Period Days

431

Return on Investment

84.56%

Annual Revenue

$79,682

AirDNA projects $404/night at 54% occupancy ($79,681).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,863

Annual Expenses

$22,359

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,224

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$664

Management & Platform Fees

$199

Platform Fee (i.e. Airbnb)

$199

Property Manager Fee

$0

9724 Ivalenes Hope Dr Austin, Texas, 78717-4145

5 bed • 4 bath • 15 guests • $3,600

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

$79,682

Profit (Cash Flow)

$14,123

Payback in 431 days

Cash on Cash Return

84.6%

Annual Revenue

$79,682

AirDNA projects $404/night at 54% occupancy ($79,682)

Occupancy Rate

Avg Daily Rate

Return Metrics

84.56% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

84.56%

Payback Period Days

431