BNBCalc Short Term Rental Rental Arbitrage Analysis 3620 Harley Ave, Fort Worth, TX 76107, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$41,097

Profit (Cash Flow)

$3,355

Cash on Cash Return

41.4%

Annual Revenue

$41,097

AirDNA projects $194/night at 58% occupancy ($41,097).

BNB Calc projects a 57.99999999999999% occupancy rate, $194 rate per night.

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

Return Metrics

41.41% 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)	$3,354	$6,709	$10,063	$13,418	$16,773	$33,546	$100,638
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	$3,354	$6,709	$10,063	$13,418	$16,773	$33,546	$100,638

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.41%

Payback Period Days

881

Return on Investment

41.41%

3620 Harley Ave Fort Worth, Texas, 76107-4023

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$41,097

Annual Revenue

Projected nightly rate is $194/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,355

Profit

Revenue

$41,097

Operating Expenses

$16,743

Operating Income

$24,355

Net Effective Rent

$21,000

Profit (Cash Flow)

$3,355

$8,100

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,850

Total

$8,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

41.41%

Payback Period Days

881