Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3725 Toronto St

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Report by:

yankeefan420213@gmail.com

Annual Revenue

$45,685

Profit (Cash Flow)

-$20,254

Cash on Cash Return

-186.7%

Annual Revenue

$45,685

AirDNA projects $248/night at 54% occupancy ($48,913). Airbtics projects $212/night at 59% occupancy ($45,684). Airbtics predicts this property will perform in the 60% revenue percentile

BNB Calc projects a 59% occupancy rate, $212 rate per night.

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

Percentiles25%50%75%90%
Revenue$35,601$41,469$46,428$59,120
Occupancy42%61%73%79%
Nightly Rate$157$204$250$306

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-186.67% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$20,254-$40,508-$60,762-$81,017-$101,271-$202,542-$607,628
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-$20,254-$40,508-$60,762-$81,017-$101,271-$202,542-$607,628

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-186.67%

Payback Period Days

0

Return on Investment

-186.67%

property-location

3725 Toronto St Dallas, Texas, 75212

4 bed • 3 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$3,499

Zestimate

$45,685

Annual Revenue

BNBCalc predicts this property will get $212 per night with 59% occupancy, putting it in the top 60% revenue percentile compared to similar properties nearby.

Top 51% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

-$20,254

Profit

Revenue

$45,685

Operating Expenses

$17,939

Operating Income

$27,746

Net Effective Rent

$48,000

Profit (Cash Flow)

-$20,254

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-186.67%

Payback Period Days

0