BNBCalc Short Term Rental Rental Arbitrage Analysis 3200 W Windsor Dr, Denton, TX 76207, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

raforson@icloud.com

Annual Revenue

$29,676

Profit (Cash Flow)

-$5,802

Cash on Cash Return

-70.0%

Annual Revenue

$29,676

AirDNA projects $125/night at 65% occupancy ($29,676).

BNB Calc projects a 65% occupancy rate, $125 rate per night.

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

Return Metrics

-70.02% 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)	-$5,801	-$11,603	-$17,405	-$23,207	-$29,009	-$58,018	-$174,054
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	-$5,801	-$11,603	-$17,405	-$23,207	-$29,009	-$58,018	-$174,054

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-70.02%

Payback Period Days

Return on Investment

-70.02%

3200 W Windsor Dr Denton, Texas, 76207

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$29,676

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,802

Profit

Revenue

$29,676

Operating Expenses

$15,258

Operating Income

$14,418

Net Effective Rent

$20,220

Profit (Cash Flow)

-$5,802

$8,285

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,785

Total

$8,285

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-70.02%

Payback Period Days