BNBCalc Short Term Rental Rental Arbitrage Analysis 9719 Checota Dr, Dallas, TX 75217, USA

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$40,732

Profit (Cash Flow)

-$1,163

Cash on Cash Return

-9.2%

Annual Revenue

$40,732

AirDNA projects $328/night at 34% occupancy ($40,732).

BNB Calc projects a 34% occupancy rate, $328 rate per night.

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

Return Metrics

-9.15% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,163	-$2,326	-$3,489	-$4,652	-$5,815	-$11,631	-$34,894
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	-$1,163	-$2,326	-$3,489	-$4,652	-$5,815	-$11,631	-$34,894

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.15%

Payback Period Days

Return on Investment

-9.15%

9719 Checota Dr Dallas, Texas, 75217-5359

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$40,732

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,163

Profit

Revenue

$40,732

Operating Expenses

$16,695

Operating Income

$24,037

Net Effective Rent

$25,200

Profit (Cash Flow)

-$1,163

$12,700

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$2,200

Total

$12,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-9.15%

Payback Period Days