BNBCalc.com Rental Arbitrage Analysis Report of 2936 Candlewick Ln, Farmers Branch, TX 75234, USA

3 bed • 2 bath • 6 guests • $2,195

BNB

Calc

Return Metrics

146.13% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

146.13%

Payback Period Days

249

Return on Investment

146.13%

Annual Revenue

$62,201

AirDNA projects $262/night at 65% occupancy ($62,201).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,674

Annual Expenses

$20,086

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,078

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$518

Management & Platform Fees

$156

Platform Fee (i.e. Airbnb)

$156

Property Manager Fee

2936 Candlewick Ln Farmers Branch, Texas, 75234-3610

3 bed • 2 bath • 6 guests • $2,195

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$62,201

Profit (Cash Flow)

$15,775

Payback in 249 days

Cash on Cash Return

146.1%

Annual Revenue

$62,201

AirDNA projects $262/night at 65% occupancy ($62,201)

Occupancy Rate

Avg Daily Rate

Return Metrics

146.13% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

146.13%

Payback Period Days

249