BNBCalc Short Term Rental Rental Arbitrage Analysis 11201 Park Vista Boulevard, Fort Worth, TX, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$50,393

Profit (Cash Flow)

$9,642

Cash on Cash Return

113.4%

Annual Revenue

$50,393

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

BNB Calc projects a 73% occupancy rate, $189 rate per night.

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

Return Metrics

113.43% 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)	$9,641	$19,283	$28,924	$38,566	$48,208	$96,416	$289,249
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	$9,641	$19,283	$28,924	$38,566	$48,208	$96,416	$289,249

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

113.43%

Payback Period Days

321

Return on Investment

113.43%

11201 Park Vista Blvd Fort Worth, Texas, 76244

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$50,393

Annual Revenue

AirDNA projects $189/night at 56% occupancy ($38,657.42).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,642

Profit

Revenue

$50,393

Operating Expenses

$17,951

Operating Income

$32,442

Net Effective Rent

$22,800

Profit (Cash Flow)

$9,642

$8,500

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,000

Total

$8,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

113.43%

Payback Period Days

321