BNBCalc Short Term Rental Rental Arbitrage Analysis 1222 Commerce St, Dallas, TX 75202, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$48,300

Profit (Cash Flow)

$10,221

Cash on Cash Return

123.1%

Annual Revenue

$48,300

AirDNA projects $228/night at 58% occupancy ($48,299).

BNB Calc projects a 57.99999999999999% occupancy rate, $228 rate per night.

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

Return Metrics

123.14% 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)	$10,220	$20,441	$30,662	$40,883	$51,104	$102,208	$306,626
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	$10,220	$20,441	$30,662	$40,883	$51,104	$102,208	$306,626

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

123.14%

Payback Period Days

296

Return on Investment

123.14%

1222 Commerce St Dallas, Texas, 75202-4302

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$48,300

Annual Revenue

AirDNA projects $228/night at 58% occupancy ($48,299.86).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,221

Profit

Revenue

$48,300

Operating Expenses

$17,679

Operating Income

$30,621

Net Effective Rent

$20,400

Profit (Cash Flow)

$10,221

$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

123.14%

Payback Period Days

296