BNBCalc Short Term Rental Rental Arbitrage Analysis 2401 Linden Dr, Denton, TX 76201, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

raforson@icloud.com

Annual Revenue

$14,676

Profit (Cash Flow)

-$18,372

Cash on Cash Return

-306.5%

Annual Revenue

$14,676

AirDNA projects $49/night at 82% occupancy ($14,675).

BNB Calc projects a 82% occupancy rate, $49 rate per night.

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

Return Metrics

-306.46% 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)	-$18,372	-$36,744	-$55,116	-$73,489	-$91,861	-$183,723	-$551,169
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	-$18,372	-$36,744	-$55,116	-$73,489	-$91,861	-$183,723	-$551,169

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-306.46%

Payback Period Days

Return on Investment

-306.46%

2401 Linden Dr Denton, Texas, 76201

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$14,676

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$18,372

Profit

Revenue

$14,676

Operating Expenses

$13,308

Operating Income

$1,368

Net Effective Rent

$19,740

Profit (Cash Flow)

-$18,372

$5,995

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,745

Total

$5,995

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-306.46%

Payback Period Days