BNBCalc Short Term Rental Rental Arbitrage Analysis 3109 Ellis Ave, Fort Worth, TX 76106, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$36,798

Profit (Cash Flow)

$2,615

Cash on Cash Return

33.3%

Annual Revenue

$36,798

AirDNA projects $155/night at 65% occupancy ($36,798).

BNB Calc projects a 65% occupancy rate, $155 rate per night.

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

Return Metrics

33.3% 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)	$2,614	$5,229	$7,843	$10,458	$13,072	$26,145	$78,436
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	$2,614	$5,229	$7,843	$10,458	$13,072	$26,145	$78,436

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.3%

Payback Period Days

1096

Return on Investment

33.3%

3109 Ellis Ave Fort Worth, Texas, 76106-5821

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$36,798

Annual Revenue

Projected nightly rate is $155/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,615

Profit

Revenue

$36,798

Operating Expenses

$16,184

Operating Income

$20,615

Net Effective Rent

$18,000

Profit (Cash Flow)

$2,615

$7,850

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,600

Total

$7,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

33.3%

Payback Period Days

1096