BNBCalc.com Rental Arbitrage Analysis Report of 1315 Walmsley Ave, Dallas, TX 75208, USA

3 bed • 2 bath • 10 guests • $3,950

BNB

Calc

Return Metrics

-73.45% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-73.45%

Payback Period Days

0

Return on Investment

-73.45%

Annual Revenue

$57,679

AirDNA projects $282/night at 56% occupancy ($57,679).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,625

Annual Expenses

$19,498

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,041

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$481

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

Property Manager Fee

$0

1315 Walmsley Ave Dallas, Texas, 75208-1550

3 bed • 2 bath • 10 guests • $3,950

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

$57,679

Profit (Cash Flow)

-$9,219

No payback period

Cash on Cash Return

-73.5%

Annual Revenue

$57,679

AirDNA projects $282/night at 56% occupancy ($57,679)

Occupancy Rate

Avg Daily Rate

Return Metrics

-73.45% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-73.45%

Payback Period Days

0