BNBCalc Short Term Rental Rental Arbitrage Analysis 8213 Meadow Rd, Dallas, TX 75231, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$40,816

Profit (Cash Flow)

$15,818

Cash on Cash Return

266.8%

Annual Revenue

$40,816

AirDNA projects $149/night at 75% occupancy ($40,816).

BNB Calc projects a 75% occupancy rate, $149 rate per night.

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

Return Metrics

266.83% 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)	$15,817	$31,635	$47,453	$63,271	$79,089	$158,179	$474,538
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	$15,817	$31,635	$47,453	$63,271	$79,089	$158,179	$474,538

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

266.83%

Payback Period Days

136

Return on Investment

266.83%

8213 Meadow Rd Dallas, Texas, 75231

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$40,816

Annual Revenue

Projected nightly rate is $149/night at 75% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,818

Profit

Revenue

$40,816

Operating Expenses

$6,062

Operating Income

$34,754

Net Effective Rent

$18,936

Profit (Cash Flow)

$15,818

$5,928

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,678

Total

$5,928

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

266.83%

Payback Period Days

136