BNBCalc Short Term Rental Rental Arbitrage Analysis 9325 Westview Rd, Fort Worth, TX 76179, USA

3 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$130,662

Profit (Cash Flow)

$56,076

Cash on Cash Return

445.9%

Annual Revenue

$130,662

AirDNA projects $577/night at 62% occupancy ($130,662).

BNB Calc projects a 62% occupancy rate, $577 rate per night.

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

Return Metrics

445.93% 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)	$56,076	$112,152	$168,228	$224,305	$280,381	$560,762	$1,682,288
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	$56,076	$112,152	$168,228	$224,305	$280,381	$560,762	$1,682,288

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

445.93%

Payback Period Days

Return on Investment

445.93%

9325 Westview Rd Fort Worth, Texas, 76179-4070

3 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$130,662

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$56,076

Profit

Revenue

$130,662

Operating Expenses

$28,386

Operating Income

$102,276

Net Effective Rent

$46,200

Profit (Cash Flow)

$56,076

$12,575

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$3,950

Total

$12,575

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

445.93%

Payback Period Days