BNBCalc Short Term Rental Rental Arbitrage Analysis 1777 N Record St, Dallas, TX 75202, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$42,200

Profit (Cash Flow)

-$1,026

Cash on Cash Return

-16.3%

Annual Revenue

$42,200

AirDNA projects $218/night at 53% occupancy ($42,200).

BNB Calc projects a 53% occupancy rate, $218 rate per night.

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

Return Metrics

-16.29% 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)	-$1,025	-$2,051	-$3,077	-$4,102	-$5,128	-$10,257	-$30,772
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	-$1,025	-$2,051	-$3,077	-$4,102	-$5,128	-$10,257	-$30,772

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.29%

Payback Period Days

Return on Investment

-16.29%

1777 N Record St Dallas, Texas, 75202

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$42,200

Annual Revenue

AirDNA projects $218/night at 53% occupancy ($42,200.29).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,026

Profit

Revenue

$42,200

Operating Expenses

$16,886

Operating Income

$25,314

Net Effective Rent

$26,340

Profit (Cash Flow)

-$1,026

$6,295

Cash Investment

Renos & Furnishing

$4,000

Setup Costs

$2,295

Total

$6,295

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-16.29%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

103,455 sqft

Year built:

2016

Size:

299,000 sqft

Type:

MFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
300 N Akard St	-	-	1,018,066	-	52,272	1960	$0	-
400 S Saint Paul St	-	-	383,323	-	20,408	2022	$0	-
1855 Payne St	-	-	269,788	-	46,391	2012	$0	-
2508 State St	-	-	7,560	-	7,500	1993	$0	-

Property Details

MLS Status: N/A

Property Use: Apartment House (5+ Units)

Stories: 5

Lot size: 103,455 sqft

Building area: 299,000 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: Z21

Land Use: COMMERCIAL

Parcel Number: 000018006401A0000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $61,000,000

County Est. Land Value: $11,380,600

Assessed Land Value: $11,380,600

County Est. Structure Value: $49,619,400

Market Estimate: $52,185,359