BNBCalc.com Rental Arbitrage Analysis Report of 2649 Basswood Drive, Northlake, TX, USA

4 bed • 3.5 bath • 12 guests • $3,900

BNB

Calc

Return Metrics

66.85% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

66.85%

Payback Period Days

546

Return on Investment

66.85%

Annual Revenue

$79,017

AirDNA projects $373/night at 48% occupancy ($65,393).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,856

Annual Expenses

$22,272

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,218

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$658

Management & Platform Fees

$198

Platform Fee (i.e. Airbnb)

$198

Property Manager Fee

$0

2649 Basswood Dr Northlake, Texas, 76226

4 bed • 3.5 bath • 12 guests • $3,900

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

$79,017

Profit (Cash Flow)

$9,945

Payback in 546 days

Cash on Cash Return

66.9%

Annual Revenue

$79,017

AirDNA projects $373/night at 48% occupancy ($65,393)

Occupancy Rate

Avg Daily Rate

Return Metrics

66.85% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

66.85%

Payback Period Days

546