BNBCalc.com Rental Arbitrage Analysis Report of 4211 Cabell Dr, Dallas, TX 75204, USA

2 bed • 1 bath • 4 guests • $1,500

BNB

Calc

Return Metrics

100.36% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

100.36%

Payback Period Days

363

Return on Investment

100.36%

Annual Revenue

$36,159

AirDNA projects $165/night at 60% occupancy ($36,159).

Revenue Percentile

Operating Expenses

Monthly Expenses

$857

Annual Expenses

$10,281

Utilities

$255

Internet + TV

$100

Water/Sewer

$0

Garbage

$0

Electric

$100

Gas

$55

Other

$0

Maintenance

$511

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$301

Management & Platform Fees

$90

Platform Fee (i.e. Airbnb)

$90

Property Manager Fee

$0

4211 Cabell Dr Dallas, Texas, 75204-3664

2 bed • 1 bath • 4 guests • $1,500

Annual Revenue

$36,159

Profit (Cash Flow)

$7,878

Payback in 363 days

Cash on Cash Return

100.4%

Annual Revenue

$36,159

AirDNA projects $165/night at 60% occupancy ($36,159)

Occupancy Rate

Avg Daily Rate

Return Metrics

100.36% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

100.36%

Payback Period Days

363