BNBCalc.com Rental Arbitrage Analysis Report of 10113 Burtrum Dr, Fort Worth, TX 76177, USA

4 bed • 2.5 bath • 8 guests • $450,000

BNB

Calc

Return Metrics

100.57% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

100.57%

Payback Period Days

363

Return on Investment

204.62%

Annual Revenue

$59,827

AirDNA projects $234/night at 58% occupancy ($49,570).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,648

Annual Expenses

$19,778

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,059

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$499

Management & Platform Fees

$150

Platform Fee (i.e. Airbnb)

$150

Property Manager Fee

$0

property-location

10113 Burtrum Dr Fort Worth, Texas, 76177-1640

4 bed • 2.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$59,827

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

100.57%

Payback Period Days

363