BNBCalc Short Term Rental Rental Arbitrage Analysis Plano Rd, Dallas, TX, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$79,477

Profit (Cash Flow)

$27,745

Cash on Cash Return

250.0%

Annual Revenue

$79,477

AirDNA projects $320/night at 68% occupancy ($79,477).

BNB Calc projects a 68% occupancy rate, $320 rate per night.

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

Return Metrics

249.95% 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)	$27,745	$55,490	$83,235	$110,980	$138,725	$277,450	$832,352
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	$27,745	$55,490	$83,235	$110,980	$138,725	$277,450	$832,352

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

249.95%

Payback Period Days

146

Return on Investment

249.95%

Plano Rd Dallas, Texas

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$79,477

Annual Revenue

Projected nightly rate is $320/night at 68% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,745

Profit

Revenue

$79,477

Operating Expenses

$21,732

Operating Income

$57,745

Net Effective Rent

$30,000

Profit (Cash Flow)

$27,745

$11,100

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,600

Total

$11,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

249.95%

Payback Period Days

146