BNBCalc Short Term Rental Rental Arbitrage Analysis 3714 Crown Shore Dr, Dallas, TX 75244, USA

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$66,306

Profit (Cash Flow)

$1,287

Cash on Cash Return

10.4%

Annual Revenue

$66,306

AirDNA projects $313/night at 58% occupancy ($66,306).

BNB Calc projects a 57.99999999999999% occupancy rate, $313 rate per night.

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

Return Metrics

10.41% cash on cash return is a good return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,286	$2,573	$3,859	$5,146	$6,432	$12,865	$38,596
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	$1,286	$2,573	$3,859	$5,146	$6,432	$12,865	$38,596

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.41%

Payback Period Days

3506

Return on Investment

10.41%

3714 Crown Shore Dr Dallas, Texas, 75244-7023

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$66,306

Annual Revenue

Projected nightly rate is $313/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,287

Profit

Revenue

$66,306

Operating Expenses

$20,020

Operating Income

$46,287

Net Effective Rent

$45,000

Profit (Cash Flow)

$1,287

$12,350

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,850

Total

$12,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

10.41%

Payback Period Days

3506