BNBCalc Short Term Rental Rental Arbitrage Analysis 910 Texas St, Dallas, TX 75204, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$43,975

Profit (Cash Flow)

$5,259

Cash on Cash Return

76.2%

Annual Revenue

$43,975

AirDNA projects $215/night at 56% occupancy ($43,975).

BNB Calc projects a 56.00000000000001% occupancy rate, $215 rate per night.

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

Return Metrics

76.21% 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)	$5,258	$10,517	$15,775	$21,034	$26,292	$52,585	$157,757
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	$5,258	$10,517	$15,775	$21,034	$26,292	$52,585	$157,757

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

76.21%

Payback Period Days

479

Return on Investment

76.21%

910 Texas St Dallas, Texas, 75204-5992

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$43,975

Annual Revenue

Projected nightly rate is $215/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,259

Profit

Revenue

$43,975

Operating Expenses

$17,117

Operating Income

$26,859

Net Effective Rent

$21,600

Profit (Cash Flow)

$5,259

$6,900

Cash Investment

Renos & Furnishing

$5,000

Setup Costs

$1,900

Total

$6,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

76.21%

Payback Period Days

479