BNBCalc.com Rental Arbitrage Analysis Report of 3000 N Stemmons Fwy, Lewisville, TX 75077, USA

2 bed • 2 bath • 6 guests • $1,859

BNB

Calc

Return Metrics

-56.56% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-56.56%

Payback Period Days

0

Return on Investment

-56.56%

Annual Revenue

$33,935

AirDNA projects $163/night at 57% occupancy ($33,934).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,368

Annual Expenses

$16,412

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$843

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$283

Management & Platform Fees

$85

Platform Fee (i.e. Airbnb)

$85

Property Manager Fee

$0

3000 N Stemmons Fwy Lewisville, Texas, 75077-1726

2 bed • 2 bath • 6 guests • $1,859

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

$33,935

Profit (Cash Flow)

-$4,785

No payback period

Cash on Cash Return

-56.6%

Annual Revenue

$33,935

AirDNA projects $163/night at 57% occupancy ($33,935)

Occupancy Rate

Avg Daily Rate

Return Metrics

-56.56% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-56.56%

Payback Period Days

0