BNBCalc.com Rental Arbitrage Analysis Report of 309 S Willomet Ave, Dallas, TX 75208, USA

3 bed • 3 bath • 10 guests • $0

BNB

Calc

Return Metrics

-18.18% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-18.18%

Payback Period Days

0

Return on Investment

-18.18%

Annual Revenue

$60,156

AirDNA projects $270/night at 61% occupancy ($60,155).

User selected values for this report: 61% occupancy rate, $270 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,602

Annual Expenses

$19,220

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,061

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$501

Management & Platform Fees

$150

Platform Fee (i.e. Airbnb)

$150

Property Manager Fee

$0

property-location

309 S Willomet Ave Dallas, Texas, 75208-6002

3 bed • 3 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$60,156

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-18.18%

Payback Period Days

0