BNBCalc Short Term Rental Rental Arbitrage Analysis 4601 Amesbury Dr, Dallas, TX 75206, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$40,268

Profit (Cash Flow)

$6,233

Cash on Cash Return

101.4%

Annual Revenue

$40,268

AirDNA projects $175/night at 63% occupancy ($40,268).

BNB Calc projects a 63% occupancy rate, $175 rate per night.

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

Return Metrics

101.35% 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)	$6,233	$12,466	$18,699	$24,933	$31,166	$62,332	$186,998
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	$6,233	$12,466	$18,699	$24,933	$31,166	$62,332	$186,998

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

101.35%

Payback Period Days

360

Return on Investment

101.35%

4601 Amesbury Dr Dallas, Texas, 75206-4852

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$40,268

Annual Revenue

Projected nightly rate is $175/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,233

Profit

Revenue

$40,268

Operating Expenses

$12,435

Operating Income

$27,833

Net Effective Rent

$21,600

Profit (Cash Flow)

$6,233

$6,150

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,900

Total

$6,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

101.35%

Payback Period Days

360