BNBCalc.com Rental Arbitrage Analysis Report of 3200 W Windsor Dr, Denton, TX 76207, USA

2 bed • 2 bath • 6 guests • $1,685

BNB

Calc

Return Metrics

-77.26% 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

-77.26%

Payback Period Days

0

Return on Investment

-77.26%

Annual Revenue

$29,676

AirDNA projects $125/night at 65% occupancy ($29,676).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,321

Annual Expenses

$15,858

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$807

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$247

Management & Platform Fees

$74

Platform Fee (i.e. Airbnb)

$74

Property Manager Fee

$0

3200 W Windsor Dr Denton, Texas, 76207

2 bed • 2 bath • 6 guests • $1,685

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

$29,676

Profit (Cash Flow)

-$6,402

No payback period

Cash on Cash Return

-77.3%

Annual Revenue

$29,676

AirDNA projects $125/night at 65% occupancy ($29,676)

Occupancy Rate

Avg Daily Rate

Return Metrics

-77.26% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-77.26%

Payback Period Days

0