BNBCalc.com Rental Arbitrage Analysis Report of 3620 Harley Ave, Fort Worth, TX 76107, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

34% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

34%

Payback Period Days

1074

Return on Investment

34%

Annual Revenue

$41,097

AirDNA projects $194/night at 58% occupancy ($41,097).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,445

Annual Expenses

$17,343

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$902

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$342

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

Property Manager Fee

$0

property-location

3620 Harley Ave Fort Worth, Texas, 76107-4023

2 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$41,097

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

34%

Payback Period Days

1074