BNBCalc Short Term Rental Rental Arbitrage Analysis 4743 Cornflower Dr, Arlington, TX, 76018

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$41,221

Profit (Cash Flow)

-$2,381

Cash on Cash Return

-27.7%

Annual Revenue

$41,221

AirDNA projects $224/night at 53% occupancy ($43,361). Airbtics projects $209/night at 54% occupancy ($41,221). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,668	$40,029	$55,442	$85,409
Occupancy	44%	55%	61%	71%
Nightly Rate	$158	$189	$236	$314

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly Renovated Beautiful Family Friendly Home!	$36,917	$167	54%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (73)
The Perfect Paradise: Water Slide, GameRoom, Piano	$50,859	$228	59%	3	2	1	$81	✅	❌	✅	Y / Y	⭐️ 5 (102)
Modern Cozy 3BR2BA Duplex near AT&T Stadium	$31,909	$133	61%	3	2	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (61)
Cozy Home In Arlington!	$43,092	$224	50%	3	3	1	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (42)
Cozy, Inviting, Home Away \|Globe life\| UTA	$29,855	$122	59%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
3BR Townhome close to AT&T Stadium	$26,479	$72	97%	3	2	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (83)
3 BR Home-Hot Tub, with Fenced-in Backyard	$44,723	$235	50%	3	2	2	$120	❌	✅	✅	Y / Y	⭐️ 5 (90)
Away from Home 15mins drive to DFW Airport	$27,786	$173	42%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
TOWNHOME NEAR AT&T STADIUM WITH FREE PARKING!!!!	$30,726	$126	62%	3	2	1	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (126)
Modern Arlington Pool House Escape	$67,010	$310	55%	3	3	1	$160	✅	❌	✅	Y / Y	⭐️ 5 (43)
3 Bedroom 2.5 Bath in Arlington near AT&T Stadium	$58,839	$263	58%	3	2.5	2	$162	✅	❌	❌	Y / Y	⭐️ 5 (31)
Luxurious home in Grand Prairie near Dallas	$42,992	$193	59%	3	2.5	2	$135	✅	❌	✅	Y / Y	⭐️ 5 (34)
The Spot 🌉 DFW Gem 🚀	$25,788	$158	44%	3	2	2	$45	✅	❌	❌	Y / Y	⭐️ 5 (19)
DFW Sanctuary for all your sporting adventures	$43,921	$157	71%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (90)
Family home with spacious patio	$51,969	$354	36%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (6)
Cozy Home Away from Home\| UTA\|Globe Life Area	$35,942	$126	69%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
King Bed - Pool, Game Room, Minutes to Stadiums!	$106,612	$373	77%	3	2	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (67)
Comfortable Home Close to Entertainment District	$36,411	$135	71%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (212)
Modern Stay near At&T stadium *free 5 mins parking	$49,922	$351	37%	3	2	1	$179	❌	❌	✅	Y / Y	⭐️ 5 (36)
At&t Stadium Epic Indoor Waterpark DFW	$50,879	$229	56%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (54)
Cozy Cottage in Grand Prairie!	$40,364	$168	61%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (107)
Gorgeous townhome near DFW attractions	$30,116	$172	41%	3	3.5	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (53)
A/C, Full Kitchen, Free Wi-Fi, W&D! STR23-00062	$28,623	$239	31%	3	2	1	$139	❌	❌	❌	Y / Y	⭐️ 5 (38)
Family Home\| Large Patio\| Game Room\| AT&T Stadium	$42,690	$158	68%	3	2	30	$125	✅	❌	✅	Y / Y	⭐️ 5 (74)
Pet Friendly Home 7 min from AT&T Stadium!	$46,686	$221	55%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (40)
Maria’s17	$37,551	$190	54%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Island Vibes: 3BD/2 BA with Pool	$50,897	$182	75%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (62)
First Sherry place	$27,894	$160	47%	3	2	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (22)
Center of Arlington	$39,467	$155	68%	3	2	1	$60	❌	❌	❌	N / Y	⭐️ 4.5 (14)
"Tidy, Cozy Home for 12 Guests"	$88,025	$438	53%	3	2.5	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (48)
Modern home near Cowboys Stadium.	$45,037	$194	60%	3	2	30	$125	✅	❌	✅	Y / Y	⭐️ 5 (41)
Over the Top Home, Central Location	$37,208	$299	34%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (32)
Near AT&T Stadium-Secret Movie Theatre & Game Room	$33,434	$249	33%	3	2	1	$160	✅	❌	❌	Y / Y	⭐️ 5 (68)
Welcome to our newly renovated	$28,826	$179	44%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Get Away Home! Near it all!	$30,276	$188	44%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Lovely Family Home \| Garage \| Patio \| Pet Friendly	$47,774	$229	57%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Modern Comfort Near Stadiums & Attractions	$38,009	$155	67%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
10 minutes away from Cowboys, Rangers & Six Flags!	$39,908	$180	58%	3	2	1	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (13)

Return Metrics

-27.69% 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)	-$2,381	-$4,762	-$7,144	-$9,525	-$11,906	-$23,813	-$71,440
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	-$2,381	-$4,762	-$7,144	-$9,525	-$11,906	-$23,813	-$71,440

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-27.69%

Payback Period Days

Return on Investment

-27.69%

4743 Cornflower Dr Arlington, Texas, 76018

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Arlington

Guide

Zoning

Market

Guide

Laws

Market Data

$41,221

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $224/night at 53% occupancy.Projected nightly rate is $209/night at 54% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$42,107

Avg annual revenue

54%

Avg occupancy rate

$209

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$50k

$80k

$110k

-$2,381

Profit

Revenue

$41,221

Operating Expenses

$17,359

Operating Income

$23,863

Net Effective Rent

$26,244

Profit (Cash Flow)

-$2,381

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-27.69%

Payback Period Days