BNBCalc.com Rental Arbitrage Analysis Report of 2314 W Rosedale St, Fort Worth, TX 76110, USA

3 bed • 2.5 bath • 8 guests • $3,200

BNB

Calc

Return Metrics

-167.29% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-167.29%

Payback Period Days

0

Return on Investment

-167.29%

Annual Revenue

$46,532

AirDNA projects $196/night at 65% occupancy ($46,532).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,504

Annual Expenses

$18,049

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$948

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$388

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

Property Manager Fee

$0

2314 W Rosedale St Fort Worth, Texas, 76110-1136

3 bed • 2.5 bath • 8 guests • $3,200

Annual Revenue

$46,532

Profit (Cash Flow)

-$9,917

No payback period

Cash on Cash Return

-167.3%

Annual Revenue

$46,532

AirDNA projects $196/night at 65% occupancy ($46,532)

Occupancy Rate

Avg Daily Rate

Return Metrics

-167.29% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-167.29%

Payback Period Days

0