BNBCalc.com Rental Arbitrage Analysis Report of 1507 Park Chase Ave, Arlington, TX 76011, USA

3 bed • 2.5 bath • 6 guests • $3,200

BNB

Calc

Return Metrics

-35.67% 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

-35.67%

Payback Period Days

0

Return on Investment

-35.67%

Annual Revenue

$53,041

AirDNA projects $274/night at 53% occupancy ($53,040).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,575

Annual Expenses

$18,895

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,002

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$442

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

Property Manager Fee

$0

1507 Park Chase Ave Arlington, Texas, 76011-2791

3 bed • 2.5 bath • 6 guests • $3,200

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

$53,041

Profit (Cash Flow)

-$4,255

No payback period

Cash on Cash Return

-35.7%

Annual Revenue

$53,041

AirDNA projects $274/night at 53% occupancy ($53,041)

Occupancy Rate

Avg Daily Rate

Return Metrics

-35.67% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-35.67%

Payback Period Days

0