BNBCalc.com Rental Arbitrage Analysis Report of 2912 Jack Rabbit Way, Northlake, TX, USA

4 bed • 3.5 bath • 12 guests • $3,900

BNB

Calc

Return Metrics

132.35% 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

132.35%

Payback Period Days

275

Return on Investment

132.35%

Annual Revenue

$90,215

AirDNA projects $355/night at 52% occupancy ($67,424).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,977

Annual Expenses

$23,728

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,312

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$752

Management & Platform Fees

$226

Platform Fee (i.e. Airbnb)

$226

Property Manager Fee

$0

2912 Jack Rabbit Wy 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

$90,215

Profit (Cash Flow)

$19,687

Payback in 275 days

Cash on Cash Return

132.4%

Annual Revenue

$90,215

AirDNA projects $355/night at 52% occupancy ($67,424)

Occupancy Rate

Avg Daily Rate

Return Metrics

132.35% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

132.35%

Payback Period Days

275