BNBCalc Short Term Rental Rental Arbitrage Analysis 8520 Stonebrook Ct, Fort Worth, TX 76179, USA

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Report by:

raforson@icloud.com

Annual Revenue

$186,844

Profit (Cash Flow)

$116,414

Cash on Cash Return

847.0%

Annual Revenue

$186,844

AirDNA projects $812/night at 63% occupancy ($186,844).

BNB Calc projects a 63% occupancy rate, $812 rate per night.

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

Return Metrics

846.95% 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)	$116,414	$232,828	$349,243	$465,657	$582,072	$1,164,144	$3,492,434
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	$116,414	$232,828	$349,243	$465,657	$582,072	$1,164,144	$3,492,434

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

846.95%

Payback Period Days

Return on Investment

846.95%

8520 Stonebrook Ct Fort Worth, Texas, 76179-3043

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$186,844

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$116,414

Profit

Revenue

$186,844

Operating Expenses

$35,690

Operating Income

$151,154

Net Effective Rent

$34,740

Profit (Cash Flow)

$116,414

$13,745

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$2,995

Total

$13,745

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

846.95%

Payback Period Days