BNBCalc Short Term Rental Rental Arbitrage Analysis 14712 Seventeen Lakes Boulevard, Fort Worth, TX 76262, USA

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$52,796

Profit (Cash Flow)

-$867

Cash on Cash Return

-6.3%

Annual Revenue

$52,796

AirDNA projects $245/night at 59% occupancy ($52,796).

BNB Calc projects a 59% occupancy rate, $245 rate per night.

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

Return Metrics

-6.28% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$867	-$1,734	-$2,602	-$3,469	-$4,337	-$8,674	-$26,023
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	-$867	-$1,734	-$2,602	-$3,469	-$4,337	-$8,674	-$26,023

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.28%

Payback Period Days

Return on Investment

-6.28%

14712 Seventeen Lakes Blvd Roanoke, Texas, 76262-3867

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$52,796

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$867

Profit

Revenue

$52,796

Operating Expenses

$18,263

Operating Income

$34,533

Net Effective Rent

$35,400

Profit (Cash Flow)

-$867

$13,800

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$3,050

Total

$13,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-6.28%

Payback Period Days