BNBCalc.com Investment Analysis Report of 1104 Andrews St, Arlington, TX, 76011

3 bed • 2 bath • 9 guests • $235,284

BNB

Calc

Return Metrics

20.68% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

20.68%

Cap Rate

12.24%

Return on Investment

35.64%

Annual Revenue

$48,844

AirDNA projects $311/night at 43% occupancy ($48,844). Airbtics projects $233/night at 50% occupancy ($42,550). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$26,944$42,330$66,215$93,547
Occupancy37%49%63%74%
Nightly Rate$190$226$276$333

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

AT&T Stadium Perfect Fully Furnished House
$25,212
$98
63%
3182$140❌❌✅N / Y⭐️ 4.8 (142)Profile

B

★Walk to Cowboy Stadium - Kid Friendly★
$39,362
$274
37%
3282$150❌❌❌N / Y⭐️ 4.8 (47)Profile

C

Pregame Paradise - Walk to AT&T Cowboys Stadium
$48,342
$184
69%
3282$110❌❌❌N / Y⭐️ 4.8 (246)Profile

D

Haus Of AT&T
$23,130
$301
18%
3281$220✅❌❌N / Y⭐️ 4.7 (81)Profile

E

Northgate Cottage Arlington AT&T Six Flags Cowboys
$45,426
$158
72%
3282$140❌❌✅N / Y⭐️ 5 (60)Profile

Operating Expenses

Monthly Expenses

$1,669

Annual Expenses

$20,030

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,107

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$407

Management & Platform Fees

$122

Platform Fee (i.e. Airbnb)

$122

Property Manager Fee

$0

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

property-location

1104 Andrews St Arlington, Texas, 76011

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,129/mo

Agent

Inquire about this property

Contact Agent

$287,100

Zestimate

123

Airbnb Investor Score

$12,950

Annual Profit

12.2%

Cap Rate

20.7%

Cash on Cash

$48,844

Annual Revenue

BNBCalc predicts this property will get $233 per night with 50% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.68%

Cap Rate

12.24%