BNBCalc.com Rental Arbitrage Analysis Report of 3427 Saint Cloud Circle, Dallas, TX 75229, USA

4 bed • 3 bath • 12 guests • $3,650

BNB

Calc

Return Metrics

-4.82% 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

-4.82%

Payback Period Days

0

Return on Investment

-4.82%

Annual Revenue

$63,333

AirDNA projects $340/night at 51% occupancy ($63,333).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,686

Annual Expenses

$20,233

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,088

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$528

Management & Platform Fees

$158

Platform Fee (i.e. Airbnb)

$158

Property Manager Fee

$0

3427 St Cloud Cir Dallas, Texas, 75229-2635

4 bed • 3 bath • 12 guests • $3,650

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

$63,333

Profit (Cash Flow)

-$700

No payback period

Cash on Cash Return

-4.8%

Annual Revenue

$63,333

AirDNA projects $340/night at 51% occupancy ($63,333)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.82% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-4.82%

Payback Period Days

0