BNBCalc.com Rental Arbitrage Analysis Report of 11201 Park Vista Boulevard, Fort Worth, TX, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Return Metrics

113.43% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

113.43%

Payback Period Days

321

Return on Investment

113.43%

Annual Revenue

$50,393

AirDNA projects $189/night at 56% occupancy ($38,657).

User selected values for this report: 73% occupancy rate, $189 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,496

Annual Expenses

$17,951

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$980

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$420

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

Property Manager Fee

$0

property-location

11201 Park Vista Blvd Fort Worth, Texas, 76244

2 bed • 2 bath • 5 guests

Agent

Inquire about this property

Contact Agent

$50,393

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

113.43%

Payback Period Days

321