BNBCalc.com Rental Arbitrage Analysis Report of 3650 Outlet Blvd, Fort Worth, TX 76177, USA

1 bed • 1 bath • 3 guests • $1,350

BNB

Calc

Return Metrics

269.11% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

269.11%

Payback Period Days

135

Return on Investment

269.11%

Annual Revenue

$50,046

AirDNA projects $221/night at 62% occupancy ($50,045).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,542

Annual Expenses

$18,506

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$977

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$417

Management & Platform Fees

$125

Platform Fee (i.e. Airbnb)

$125

Property Manager Fee

$0

3650 Outlet Blvd Fort Worth, Texas, 76177

1 bed • 1 bath • 3 guests • $1,350

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

$50,046

Profit (Cash Flow)

$15,340

Payback in 135 days

Cash on Cash Return

269.1%

Annual Revenue

$50,046

AirDNA projects $221/night at 62% occupancy ($50,046)

Occupancy Rate

Avg Daily Rate

Return Metrics

269.11% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

269.11%

Payback Period Days

135