BNBCalc Short Term Rental Rental Arbitrage Analysis 8787 Oak Stream, Dallas, TX, USA

3 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Report by:

raforson@icloud.com

Annual Revenue

$79,974

Profit (Cash Flow)

$22,237

Cash on Cash Return

189.7%

Annual Revenue

$79,974

AirDNA projects $391/night at 56% occupancy ($79,973).

BNB Calc projects a 56.00000000000001% occupancy rate, $391 rate per night.

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

Return Metrics

189.73% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,237	$44,474	$66,711	$88,948	$111,186	$222,372	$667,116
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	$22,237	$44,474	$66,711	$88,948	$111,186	$222,372	$667,116

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

189.73%

Payback Period Days

192

Return on Investment

189.73%

8787 Oak Stream Dallas, Texas, 75243-8011

3 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$79,974

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,237

Profit

Revenue

$79,974

Operating Expenses

$21,797

Operating Income

$58,177

Net Effective Rent

$35,940

Profit (Cash Flow)

$22,237

$11,720

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$3,095

Total

$11,720

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

189.73%

Payback Period Days

192