BNBCalc Short Term Rental Rental Arbitrage Analysis 509 Elm St #505, Dallas, TX 75202, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$70,711

Profit (Cash Flow)

$29,719

Cash on Cash Return

491.2%

Annual Revenue

$70,711

AirDNA projects $440/night at 44% occupancy ($70,711).

BNB Calc projects a 44% occupancy rate, $440 rate per night.

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

Return Metrics

491.21% 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)	$29,718	$59,437	$89,156	$118,875	$148,593	$297,187	$891,563
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	$29,718	$59,437	$89,156	$118,875	$148,593	$297,187	$891,563

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

491.21%

Payback Period Days

Return on Investment

491.21%

509 Elm St Dallas, Texas, 75202

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$70,711

Annual Revenue

Projected nightly rate is $440/night at 44% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,719

Profit

Revenue

$70,711

Operating Expenses

$20,592

Operating Income

$50,119

Net Effective Rent

$20,400

Profit (Cash Flow)

$29,719

$6,050

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,800

Total

$6,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

491.21%

Payback Period Days