BNBCalc Short Term Rental Rental Arbitrage Analysis 1105 16th St, Argyle, TX 76226, USA

4 bed • 4 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$88,769

Profit (Cash Flow)

$22,629

Cash on Cash Return

154.5%

Annual Revenue

$88,769

AirDNA projects $392/night at 62% occupancy ($88,768).

BNB Calc projects a 62% occupancy rate, $392 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

154.46% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,628	$45,257	$67,886	$90,515	$113,144	$226,289	$678,868
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$22,628	$45,257	$67,886	$90,515	$113,144	$226,289	$678,868

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

154.46%

Payback Period Days

236

Return on Investment

154.46%

1105 16th St Argyle, Texas, 76226

4 bed • 4 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$88,769

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,629

Profit

Revenue

$88,769

Operating Expenses

$22,940

Operating Income

$65,829

Net Effective Rent

$43,200

Profit (Cash Flow)

$22,629

$14,650

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$3,650

Total

$14,650

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

154.46%

Payback Period Days

236