BNBCalc Short Term Rental Rental Arbitrage Analysis 4121 Mantis St, Fort Worth, TX 76106, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$45,933

Profit (Cash Flow)

$2,162

Cash on Cash Return

14.9%

Annual Revenue

$45,933

AirDNA projects $262/night at 48% occupancy ($45,933).

BNB Calc projects a 48% occupancy rate, $262 rate per night.

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

Return Metrics

14.85% cash on cash return is a good return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,161	$4,323	$6,485	$8,647	$10,808	$21,617	$64,853
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	$2,161	$4,323	$6,485	$8,647	$10,808	$21,617	$64,853

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.85%

Payback Period Days

2458

Return on Investment

14.85%

4121 Mantis St Fort Worth, Texas, 76106-3287

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$45,933

Annual Revenue

AirDNA projects $262/night at 48% occupancy ($45,933.08).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,162

Profit

Revenue

$45,933

Operating Expenses

$17,371

Operating Income

$28,562

Net Effective Rent

$26,400

Profit (Cash Flow)

$2,162

$14,550

Cash Investment

Renos & Furnishing

$12,250

Setup Costs

$2,300

Total

$14,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

14.85%

Payback Period Days

2458