BNBCalc.com Rental Arbitrage Analysis Report of 11201 Park Vista Boulevard, Fort Worth, TX, USA

2 bed • 2 bath • 5 guests • $1,900

BNB

Calc

Return Metrics

106.37% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

106.37%

Payback Period Days

343

Return on Investment

106.37%

Annual Revenue

$50,393

AirDNA projects $189/night at 56% occupancy ($38,657).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,546

Annual Expenses

$18,551

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$980

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$420

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

Property Manager Fee

$0

11201 Park Vista Blvd Fort Worth, Texas, 76244

2 bed • 2 bath • 5 guests • $1,900

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$50,393

Profit (Cash Flow)

$9,042

Payback in 343 days

Cash on Cash Return

106.4%

Annual Revenue

$50,393

AirDNA projects $189/night at 56% occupancy ($38,657)

Occupancy Rate

Avg Daily Rate

Return Metrics

106.37% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

106.37%

Payback Period Days

343