BNBCalc.com Rental Arbitrage Analysis Report of 6415 Villa Rd, Dallas, TX 75252, USA

4 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Return Metrics

86.64% 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

86.64%

Payback Period Days

421

Return on Investment

86.64%

Annual Revenue

$82,571

AirDNA projects $481/night at 47% occupancy ($82,570).

User selected values for this report: 47% occupancy rate, $481 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,845

Annual Expenses

$22,134

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,248

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$688

Management & Platform Fees

$206

Platform Fee (i.e. Airbnb)

$206

Property Manager Fee

$0

property-location

6415 Villa Rd Dallas, Texas, 75252-2413

4 bed • 2.5 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$82,571

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

86.64%

Payback Period Days

421