BNBCalc Short Term Rental Rental Arbitrage Analysis 1315 Walmsley Ave, Dallas, TX 75208, USA

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Report by:

raforson@icloud.com

Annual Revenue

$57,679

Profit (Cash Flow)

-$8,619

Cash on Cash Return

-68.7%

Annual Revenue

$57,679

AirDNA projects $282/night at 56% occupancy ($57,679).

BNB Calc projects a 56.00000000000001% occupancy rate, $282 rate per night.

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

Return Metrics

-68.67% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,618	-$17,237	-$25,856	-$34,475	-$43,094	-$86,189	-$258,569
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	-$8,618	-$17,237	-$25,856	-$34,475	-$43,094	-$86,189	-$258,569

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-68.67%

Payback Period Days

Return on Investment

-68.67%

1315 Walmsley Ave Dallas, Texas, 75208-1550

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$57,679

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,619

Profit

Revenue

$57,679

Operating Expenses

$18,898

Operating Income

$38,781

Net Effective Rent

$47,400

Profit (Cash Flow)

-$8,619

$12,550

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,050

Total

$12,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-68.67%

Payback Period Days