BNBCalc.com Rental Arbitrage Analysis Report of 15787 El Estado Dr, Dallas, TX 75248, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

293.91% 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

293.91%

Payback Period Days

124

Return on Investment

293.91%

Annual Revenue

$52,113

AirDNA projects $246/night at 58% occupancy ($52,113).

User selected values for this report: 57.99999999999999% occupancy rate, $246 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$664

Annual Expenses

$7,968

Utilities

$300

Internet + TV

$300

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$0

Maintenance

$234

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$0

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$174

Management & Platform Fees

$130

Platform Fee (i.e. Airbnb)

$130

Property Manager Fee

$0

property-location

15787 El Estado Dr Dallas, Texas, 75248-4433

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$52,113

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

293.91%

Payback Period Days

124