BNBCalc.com Rental Arbitrage Analysis Report of 5610 Mercedes Ave, Dallas, TX 75206, USA

3 bed • 2 bath • 7 guests • $0

BNB

Calc

Return Metrics

238.3% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

238.3%

Payback Period Days

153

Return on Investment

238.3%

Annual Revenue

$100,764

AirDNA projects $363/night at 76% occupancy ($100,763).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,092

Annual Expenses

$25,099

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,400

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$840

Management & Platform Fees

$252

Platform Fee (i.e. Airbnb)

$252

Property Manager Fee

$0

property-location

5610 Mercedes Ave Dallas, Texas, 75206-5824

3 bed • 2 bath • 7 guests • $4,250

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$100,764

Profit (Cash Flow)

$24,664

Payback in 153 days

Cash on Cash Return

238.3%

Annual Revenue

$100,764

AirDNA projects $363/night at 76% occupancy ($100,763).

Occupancy Rate

Avg Daily Rate

Return Metrics

238.3% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

238.3%

Payback Period Days

153