BNBCalc Short Term Rental Rental Arbitrage Analysis 4305 Emerson Ave, Dallas, TX 75205, USA

5 bed • 6 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$163,469

Profit (Cash Flow)

$22,818

Cash on Cash Return

101.0%

Annual Revenue

$163,469

AirDNA projects $668/night at 67% occupancy ($163,468).

BNB Calc projects a 67% occupancy rate, $668 rate per night.

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

Return Metrics

100.96% 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)	$22,817	$45,635	$68,453	$91,270	$114,088	$228,176	$684,530
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	$22,817	$45,635	$68,453	$91,270	$114,088	$228,176	$684,530

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

100.96%

Payback Period Days

361

Return on Investment

100.96%

4305 Emerson Ave University Park, Texas, 75205-1063

5 bed • 6 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$163,469

Annual Revenue

Projected nightly rate is $668/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,818

Profit

Revenue

$163,469

Operating Expenses

$32,651

Operating Income

$130,818

Net Effective Rent

$108,000

Profit (Cash Flow)

$22,818

$22,600

Cash Investment

Renos & Furnishing

$13,500

Setup Costs

$9,100

Total

$22,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

100.96%

Payback Period Days

361