BNBCalc Short Term Rental Rental Arbitrage Analysis 2210 Canton St, Dallas, TX 75201, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Report by:

michael@verifydproperties.com

Annual Revenue

$45,108

Profit (Cash Flow)

$11,284

Cash on Cash Return

133.5%

Annual Revenue

$45,108

AirDNA projects $190/night at 65% occupancy ($45,107).

BNB Calc projects a 65% occupancy rate, $190 rate per night.

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

Return Metrics

133.53% 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)	$11,283	$22,567	$33,850	$45,134	$56,418	$112,836	$338,509
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	$11,283	$22,567	$33,850	$45,134	$56,418	$112,836	$338,509

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

133.53%

Payback Period Days

273

Return on Investment

133.53%

2210 Canton St Dallas, Texas, 75201-5902

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$45,108

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,284

Profit

Revenue

$45,108

Operating Expenses

$11,624

Operating Income

$33,484

Net Effective Rent

$22,200

Profit (Cash Flow)

$11,284

$8,450

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,950

Total

$8,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

133.53%

Payback Period Days

273