BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

70.88%

Payback Period Days

515

Return on Investment

70.88%

property-location

2649 Basswood Dr Northlake, Texas, 76226

4 bed • 3.5 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$79,017

Annual Revenue


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

Top 101% of comparables

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

0%

Cash on Cash Return

70.88%

Payback Period Days

515