BNBCalc Short Term Rental Rental Arbitrage Analysis 5140 Willis Ave, Dallas, TX 75206, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

info@rileyliving.com

Annual Revenue

$31,791

Profit (Cash Flow)

-$4,502

Cash on Cash Return

-93.2%

Annual Revenue

$31,791

AirDNA projects $136/night at 64% occupancy ($31,790).

BNB Calc projects a 64% occupancy rate, $136 rate per night.

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

Return Metrics

-93.2% 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)	-$4,501	-$9,003	-$13,505	-$18,007	-$22,509	-$45,019	-$135,059
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	-$4,501	-$9,003	-$13,505	-$18,007	-$22,509	-$45,019	-$135,059

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-93.2%

Payback Period Days

Return on Investment

-93.2%

5140 Willis Ave Dallas, Texas, 75206-6431

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$31,791

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,502

Profit

Revenue

$31,791

Operating Expenses

$15,533

Operating Income

$16,258

Net Effective Rent

$20,760

Profit (Cash Flow)

-$4,502

$4,830

Cash Investment

Renos & Furnishing

$3,000

Setup Costs

$1,830

Total

$4,830

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-93.2%

Payback Period Days