Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 4110 Fairmount St

4 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$66,372

Profit (Cash Flow)

$27,804

Cash on Cash Return

268.6%

Annual Revenue

$66,372

AirDNA projects $205/night at 66% occupancy ($49,417). Airbtics projects $308/night at 59% occupancy ($66,372). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 59% occupancy rate, $308 rate per night.

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

Percentiles25%50%75%90%
Revenue$56,397$64,530$74,437$90,297
Occupancy52%58%64%67%
Nightly Rate$259$262$387$405

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

268.63% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$27,803$55,607$83,411$111,215$139,018$278,037$834,112
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$27,803$55,607$83,411$111,215$139,018$278,037$834,112

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

268.63%

Payback Period Days

135

Return on Investment

268.63%

property-location

4110 Fairmount St Dallas, Texas, 75219

4 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$1,495

Zestimate

Dallas

Guide

Zoning

Market

Guide


Laws


Market Data

$66,372

Annual Revenue

BNBCalc predicts this property will get $308 per night with 59% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Top 41% of comparables

Top 51% of comparables

Seasonality

Sign up to view the full seasonality chart

$27,804

Profit

Revenue

$66,372

Operating Expenses

$20,628

Operating Income

$45,744

Net Effective Rent

$17,940

Profit (Cash Flow)

$27,804

$10,350

Cash Investment

Renos & Furnishing

$10,250

Setup Costs

$100

Total

$10,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

268.63%

Payback Period Days

135