BNBCalc.com Rental Arbitrage Analysis Report of 12565 Avondale Ridge Dr, Fort Worth, TX 76179, USA

4 bed • 4.5 bath • 12 guests • $0

BNB

Calc

Return Metrics

466.94% 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

466.94%

Payback Period Days

78

Return on Investment

466.94%

Annual Revenue

$171,380

AirDNA projects $809/night at 58% occupancy ($171,379).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,857

Annual Expenses

$34,279

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,988

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,428

Management & Platform Fees

$428

Platform Fee (i.e. Airbnb)

$428

Property Manager Fee

$0

property-location

12565 Avondale Ridge Dr Fort Worth, Texas, 76179-6601

4 bed • 4.5 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$171,380

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

466.94%

Payback Period Days

78