BNBCalc.com Rental Arbitrage Analysis Report of 309 S Willomet Ave, Dallas, TX 75208, USA

3 bed • 3 bath • 10 guests • $3,600

BNB

Calc

Return Metrics

-23% 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

-23%

Payback Period Days

0

Return on Investment

-23%

Annual Revenue

$60,156

AirDNA projects $270/night at 61% occupancy ($60,155).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,652

Annual Expenses

$19,820

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,061

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$501

Management & Platform Fees

$150

Platform Fee (i.e. Airbnb)

$150

Property Manager Fee

$0

309 S Willomet Ave Dallas, Texas, 75208-6002

3 bed • 3 bath • 10 guests • $3,600

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

$60,156

Profit (Cash Flow)

-$2,865

No payback period

Cash on Cash Return

-23.0%

Annual Revenue

$60,156

AirDNA projects $270/night at 61% occupancy ($60,156)

Occupancy Rate

Avg Daily Rate

Return Metrics

-23% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-23%

Payback Period Days

0