BNBCalc Short Term Rental Rental Arbitrage Analysis 12565 Avondale Ridge Dr, Fort Worth, TX 76179, USA

4 bed • 4.5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$171,380

Profit (Cash Flow)

$85,140

Cash on Cash Return

470.3%

Annual Revenue

$171,380

AirDNA projects $809/night at 58% occupancy ($171,379).

BNB Calc projects a 57.99999999999999% occupancy rate, $809 rate per night.

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

Return Metrics

470.25% 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)	$85,140	$170,280	$255,421	$340,561	$425,702	$851,404	$2,554,212
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	$85,140	$170,280	$255,421	$340,561	$425,702	$851,404	$2,554,212

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

470.25%

Payback Period Days

Return on Investment

470.25%

12565 Avondale Ridge Dr Fort Worth, Texas, 76179-6601

4 bed • 4.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$171,380

Annual Revenue

Projected nightly rate is $809/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$85,140

Profit

Revenue

$171,380

Operating Expenses

$33,679

Operating Income

$137,700

Net Effective Rent

$52,560

Profit (Cash Flow)

$85,140

$18,105

Cash Investment

Renos & Furnishing

$13,625

Setup Costs

$4,480

Total

$18,105

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

470.25%

Payback Period Days