BNBCalc Short Term Rental Rental Arbitrage Analysis 229 Dodge Trl Keller TX 76248

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$64,604

Profit (Cash Flow)

$17,806

Cash on Cash Return

135.9%

Annual Revenue

$64,604

AirDNA projects $219/night at 71% occupancy ($56,791). Airbtics projects $268/night at 66% occupancy ($64,604). Airbtics predicts this property will perform in the 56% revenue percentile

BNB Calc projects a 66% occupancy rate, $268 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,790	$54,900	$68,565	$108,388
Occupancy	55%	72%	80%	84%
Nightly Rate	$183	$244	$366	$390

Seasonality (Profit by Month)

Return Metrics

135.92% 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)	$17,805	$35,611	$53,417	$71,223	$89,028	$178,057	$534,173
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	$17,805	$35,611	$53,417	$71,223	$89,028	$178,057	$534,173

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

135.92%

Payback Period Days

268

Return on Investment

135.92%

229 Dodge Trl Keller TX 76248 Keller, TX, 76248

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,395

Zestimate

$64,604

Annual Revenue

This property is projected to be in the top 56% revenue percentile compared to similar properties nearby.
Projected nightly rate is $219/night at 71% occupancy.Projected nightly rate is $268/night at 66% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$17,806

Profit

Revenue

$64,604

Operating Expenses

$20,399

Operating Income

$44,206

Net Effective Rent

$26,400

Profit (Cash Flow)

$17,806

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

135.92%

Payback Period Days

268