BNBCalc.com Rental Arbitrage Analysis Report of 14712 Seventeen Lakes Boulevard, Fort Worth, TX 76262, USA

4 bed • 3 bath • 12 guests • $2,950

BNB

Calc

Return Metrics

-10.63% 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

-10.63%

Payback Period Days

0

Return on Investment

-10.63%

Annual Revenue

$52,796

AirDNA projects $245/night at 59% occupancy ($52,796).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,572

Annual Expenses

$18,863

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,000

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$440

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

Property Manager Fee

$0

14712 Seventeen Lakes Blvd Roanoke, Texas, 76262-3867

4 bed • 3 bath • 12 guests • $2,950

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

$52,796

Profit (Cash Flow)

-$1,467

No payback period

Cash on Cash Return

-10.6%

Annual Revenue

$52,796

AirDNA projects $245/night at 59% occupancy ($52,796)

Occupancy Rate

Avg Daily Rate

Return Metrics

-10.63% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-10.63%

Payback Period Days

0