BNBCalc Short Term Rental Rental Arbitrage Analysis 1210 Botham Jean Blvd, Dallas, TX 75215, USA

2 bed • 2 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$44,538

Profit (Cash Flow)

$13,088

Cash on Cash Return

157.7%

Annual Revenue

$44,538

AirDNA projects $213/night at 59% occupancy ($45,900).

BNB Calc projects a 67% occupancy rate, $182 rate per night.

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

Return Metrics

157.68% 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)	$13,087	$26,175	$39,263	$52,351	$65,439	$130,879	$392,637
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	$13,087	$26,175	$39,263	$52,351	$65,439	$130,879	$392,637

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

157.68%

Payback Period Days

231

Return on Investment

157.68%

1210 Botham Jean Blvd Dallas, Texas, 75215-1007

2 bed • 2 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$44,538

Annual Revenue

AirDNA projects $213/night at 59% occupancy ($45,900.21).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,088

Profit

Revenue

$44,538

Operating Expenses

$11,550

Operating Income

$32,988

Net Effective Rent

$19,900

Profit (Cash Flow)

$13,088

$8,300

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,800

Total

$8,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

157.68%

Payback Period Days

231