BNBCalc Short Term Rental Rental Arbitrage Analysis 4149 Hawthorne Ave, Dallas, TX 75219, USA

2 bed • 2 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$45,546

Profit (Cash Flow)

-$14,975

Cash on Cash Return

-172.1%

Annual Revenue

$45,546

AirDNA projects $215/night at 58% occupancy ($45,545).

BNB Calc projects a 57.99999999999999% occupancy rate, $215 rate per night.

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

Return Metrics

-172.12% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,975	-$29,950	-$44,925	-$59,900	-$74,875	-$149,750	-$449,251
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	-$14,975	-$29,950	-$44,925	-$59,900	-$74,875	-$149,750	-$449,251

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-172.12%

Payback Period Days

Return on Investment

-172.12%

4149 Hawthorne Ave Dallas, Texas, 75219-2233

2 bed • 2 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$45,546

Annual Revenue

Projected nightly rate is $215/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$14,975

Profit

Revenue

$45,546

Operating Expenses

$17,321

Operating Income

$28,225

Net Effective Rent

$43,200

Profit (Cash Flow)

-$14,975

$8,700

Cash Investment

Renos & Furnishing

$5,000

Setup Costs

$3,700

Total

$8,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-172.12%

Payback Period Days