BNBCalc.com Rental Arbitrage Analysis Report of 2401 Linden Dr, Denton, TX 76201, USA

1 bed • 1 bath • 3 guests • $1,645

BNB

Calc

Return Metrics

-316.46% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-316.46%

Payback Period Days

Return on Investment

-316.46%

Annual Revenue

$14,676

AirDNA projects $49/night at 82% occupancy ($14,675).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,159

Annual Expenses

$13,908

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$682

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$122

Management & Platform Fees

$37

Platform Fee (i.e. Airbnb)

$37

Property Manager Fee

2401 Linden Dr Denton, Texas, 76201

1 bed • 1 bath • 3 guests • $1,645

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$14,676

Profit (Cash Flow)

-$18,972

No payback period

Cash on Cash Return

-316.5%

Annual Revenue

$14,676

AirDNA projects $49/night at 82% occupancy ($14,676)

Occupancy Rate

Avg Daily Rate

Return Metrics

-316.46% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

-316.46%

Payback Period Days