BNBCalc Short Term Rental Rental Arbitrage Analysis 2314 W Rosedale St, Fort Worth, TX 76110, USA

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$46,532

Profit (Cash Flow)

-$9,317

Cash on Cash Return

-157.2%

Annual Revenue

$46,532

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

BNB Calc projects a 65% occupancy rate, $196 rate per night.

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

Return Metrics

-157.17% 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)	-$9,317	-$18,634	-$27,951	-$37,268	-$46,585	-$93,170	-$279,512
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	-$9,317	-$18,634	-$27,951	-$37,268	-$46,585	-$93,170	-$279,512

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-157.17%

Payback Period Days

Return on Investment

-157.17%

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

3 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$46,532

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,317

Profit

Revenue

$46,532

Operating Expenses

$17,449

Operating Income

$29,083

Net Effective Rent

$38,400

Profit (Cash Flow)

-$9,317

$5,928

Cash Investment

Renos & Furnishing

$2,628

Setup Costs

$3,300

Total

$5,928

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-157.17%

Payback Period Days