BNBCalc Short Term Rental Rental Arbitrage Analysis 4804 Wateka Dr, Dallas, TX 75209, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$53,088

Profit (Cash Flow)

-$13

Cash on Cash Return

-0.3%

Annual Revenue

$53,088

AirDNA projects $285/night at 51% occupancy ($53,088).

BNB Calc projects a 51% occupancy rate, $285 rate per night.

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

Return Metrics

-0.29% 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)	-$13	-$26	-$39	-$53	-$66	-$132	-$397
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	-$13	-$26	-$39	-$53	-$66	-$132	-$397

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.29%

Payback Period Days

Return on Investment

-0.29%

4804 Wateka Dr Dallas, Texas, 75209-4621

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$53,088

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$13

Profit

Revenue

$53,088

Operating Expenses

$18,301

Operating Income

$34,787

Net Effective Rent

$34,800

Profit (Cash Flow)

-$13

$4,503

Cash Investment

Renos & Furnishing

$1,503

Setup Costs

$3,000

Total

$4,503

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-0.29%

Payback Period Days