BNBCalc.com Rental Arbitrage Analysis Report of 1931 Market Center Blvd, Dallas, TX 75207, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Return Metrics

158.22% 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

158.22%

Payback Period Days

230

Return on Investment

158.22%

Annual Revenue

$48,976

AirDNA projects $253/night at 53% occupancy ($48,975).

User selected values for this report: 53% occupancy rate, $253 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,061

Annual Expenses

$12,727

Utilities

$320

Internet + TV

$100

Water/Sewer

$0

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$618

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$408

Management & Platform Fees

$122

Platform Fee (i.e. Airbnb)

$122

Property Manager Fee

$0

property-location

1931 Market Center Blvd Dallas, Texas, 75207

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$48,976

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

158.22%

Payback Period Days

230