BNBCalc Short Term Rental Rental Arbitrage Analysis 6353 E Lovers Ln, Dallas, TX 75214, USA

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Report by:

raforson@icloud.com

Annual Revenue

$40,980

Profit (Cash Flow)

-$23,747

Cash on Cash Return

-188.5%

Annual Revenue

$40,980

AirDNA projects $204/night at 55% occupancy ($40,980).

BNB Calc projects a 55.00000000000001% occupancy rate, $204 rate per night.

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

Return Metrics

-188.46% 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)	-$23,747	-$47,494	-$71,241	-$94,988	-$118,735	-$237,470	-$712,412
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	-$23,747	-$47,494	-$71,241	-$94,988	-$118,735	-$237,470	-$712,412

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-188.46%

Payback Period Days

Return on Investment

-188.46%

6353 E Lovers Ln Dallas, Texas, 75214-2032

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$40,980

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$23,747

Profit

Revenue

$40,980

Operating Expenses

$16,727

Operating Income

$24,253

Net Effective Rent

$48,000

Profit (Cash Flow)

-$23,747

$12,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,100

Total

$12,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-188.46%

Payback Period Days