BNBCalc.com Rental Arbitrage Analysis Report of 2233 Anson Rd, Dallas, TX 75235, USA

3 bed • 2 bath • 6 guests • $2,450

BNB

Calc

Return Metrics

3.31% cash on cash return is a fair return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.31%

Payback Period Days

11006

Return on Investment

3.31%

Annual Revenue

$48,008

AirDNA projects $212/night at 49% occupancy ($37,941).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,520

Annual Expenses

$18,241

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$960

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$400

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

Property Manager Fee

$0

2233 Anson Rd Dallas, Texas, 75235-3500

3 bed • 2 bath • 6 guests • $2,450

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

$48,008

Profit (Cash Flow)

$367

Payback in 11006 days

Cash on Cash Return

3.3%

Annual Revenue

$48,008

AirDNA projects $212/night at 49% occupancy ($37,942)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.31% cash on cash return is a fair return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

3.31%

Payback Period Days

11006