BNBCalc Short Term Rental Rental Arbitrage Analysis 1777 N Record St, Dallas, TX 75202, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$32,269

Profit (Cash Flow)

-$6,318

Cash on Cash Return

-175.5%

Annual Revenue

$32,269

AirDNA projects $155/night at 57% occupancy ($32,269).

BNB Calc projects a 56.99999999999999% occupancy rate, $155 rate per night.

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

Return Metrics

-175.49% 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)	-$6,317	-$12,635	-$18,953	-$25,270	-$31,588	-$63,177	-$189,531
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	-$6,317	-$12,635	-$18,953	-$25,270	-$31,588	-$63,177	-$189,531

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-175.49%

Payback Period Days

Return on Investment

-175.49%

1777 N Record St Dallas, Texas, 75202

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$32,269

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,318

Profit

Revenue

$32,269

Operating Expenses

$15,595

Operating Income

$16,674

Net Effective Rent

$22,992

Profit (Cash Flow)

-$6,318

$3,600

Cash Investment

Renos & Furnishing

$3,000

Setup Costs

$600

Total

$3,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-175.49%

Payback Period Days