BNBCalc Short Term Rental Rental Arbitrage Analysis 2609 Classic Ct E Bedford TX 76021

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$71,223

Profit (Cash Flow)

$7,964

Cash on Cash Return

59.7%

Annual Revenue

$71,223

AirDNA projects $230/night at 64% occupancy ($53,763). Airbtics projects $196/night at 65% occupancy ($46,532). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 65% occupancy rate, $300 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,589	$48,282	$65,299	$85,939
Occupancy	56%	64%	80%	82%
Nightly Rate	$177	$194	$204	$258

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peacefull, Quiet, Green Belt in the Heart of City	$42,538	$206	50%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Professional renovated/ 4 BR Fully/ Equipped.	$61,088	$198	81%	4	2	5	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
The Texas Cottage W/ Hot Tub Spa	$66,226	$179	89%	4	2	1	$105	❌	✅	✅	Y / Y	⭐️ 4.8 (241)
A&E Bedford Entertainment Getaway near DFW Airport	$84,332	$263	77%	4	2	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (133)
New Perfect Space! Bright, Open & Accommodating!	$42,784	$192	59%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Charming 4BR home - Perfect for the Whole Family!	$32,469	$126	66%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.4 (12)
Quiet, cozy 4 bedroom home, high-speed internet	$35,542	$258	36%	4	3	3	$200	✅	❌	❌	Y / Y	⭐️ 4.6 (17)
Cheerful 4BR Home w/ Pool and Gameroom \| Euless	$39,455	$196	55%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (34)
Bedford King Bed- home Sanitized	$40,809	$177	63%	4	2	7	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy 4BR/3BA Home Away from Home in Heart of DFW	$56,946	$171	82%	4	3	2	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (64)

Return Metrics

59.65% 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)	$7,963	$15,927	$23,890	$31,854	$39,818	$79,636	$238,909
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	$7,963	$15,927	$23,890	$31,854	$39,818	$79,636	$238,909

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

59.65%

Payback Period Days

612

Return on Investment

59.65%

2609 Classic Ct E Bedford TX 76021 Bedford, TX, 76021

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,929

Zestimate

$71,223

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $230/night at 64% occupancy.Projected nightly rate is $196/night at 65% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$50,218

Avg annual revenue

65%

Avg occupancy rate

$196

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$50k

$65k

$85k

$7,964

Profit

Revenue

$71,223

Operating Expenses

$21,259

Operating Income

$49,964

Net Effective Rent

$42,000

Profit (Cash Flow)

$7,964

$13,350

Cash Investment

Renos & Furnishing

$13,250

Setup Costs

$100

Total

$13,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

59.65%

Payback Period Days

612