BNBCalc.com Rental Arbitrage Analysis Report of 2300 Grayson Dr, Grapevine, TX 76051, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

77.54% 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

77.54%

Payback Period Days

471

Return on Investment

77.54%

Annual Revenue

$43,259

AirDNA projects $188/night at 63% occupancy ($43,259).

User selected values for this report: 63% occupancy rate, $188 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,419

Annual Expenses

$17,024

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$920

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$360

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

Property Manager Fee

$0

property-location

2300 Grayson Dr Grapevine, Texas, 76051

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$43,259

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

77.54%

Payback Period Days

471