BNBCalc Short Term Rental Rental Arbitrage Analysis 2649 Basswood Drive, Northlake, TX, USA

4 bed • 3.5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$79,017

Profit (Cash Flow)

$10,545

Cash on Cash Return

70.9%

Annual Revenue

$79,017

AirDNA projects $373/night at 48% occupancy ($65,393).

BNB Calc projects a 58% occupancy rate, $373 rate per night.

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

Return Metrics

70.88% 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)	$10,544	$21,089	$31,634	$42,178	$52,723	$105,446	$316,340
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	$10,544	$21,089	$31,634	$42,178	$52,723	$105,446	$316,340

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

70.88%

Payback Period Days

515

Return on Investment

70.88%

2649 Basswood Dr Northlake, Texas, 76226

4 bed • 3.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$79,017

Annual Revenue

Projected nightly rate is $373/night at 48% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,545

Profit

Revenue

$79,017

Operating Expenses

$21,672

Operating Income

$57,345

Net Effective Rent

$46,800

Profit (Cash Flow)

$10,545

$14,875

Cash Investment

Renos & Furnishing

$10,875

Setup Costs

$4,000

Total

$14,875

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

70.88%

Payback Period Days

515