BNBCalc Short Term Rental Rental Arbitrage Analysis 4140 Hawthorne Ave, Dallas, TX 75219, USA

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Report by:

raforson@icloud.com

Annual Revenue

$78,338

Profit (Cash Flow)

$21,954

Cash on Cash Return

190.9%

Annual Revenue

$78,338

AirDNA projects $383/night at 56% occupancy ($78,337).

BNB Calc projects a 56.00000000000001% occupancy rate, $383 rate per night.

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

Return Metrics

190.9% 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)	$21,953	$43,907	$65,860	$87,814	$109,768	$219,536	$658,609
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	$21,953	$43,907	$65,860	$87,814	$109,768	$219,536	$658,609

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

190.9%

Payback Period Days

191

Return on Investment

190.9%

4140 Hawthorne Ave Dallas, Texas, 75219-2231

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$78,338

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,954

Profit

Revenue

$78,338

Operating Expenses

$21,584

Operating Income

$56,754

Net Effective Rent

$34,800

Profit (Cash Flow)

$21,954

$11,500

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,000

Total

$11,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

190.9%

Payback Period Days

191