BNBCalc.com Rental Arbitrage Analysis Report of 3714 Crown Shore Dr, Dallas, TX 75244, USA

3 bed • 2 bath • 10 guests • $3,750

BNB

Calc

Return Metrics

5.55% cash on cash return is a solid return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.55%

Payback Period Days

6570

Return on Investment

5.55%

Annual Revenue

$66,306

AirDNA projects $313/night at 58% occupancy ($66,306).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,718

Annual Expenses

$20,620

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,113

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$553

Management & Platform Fees

$166

Platform Fee (i.e. Airbnb)

$166

Property Manager Fee

$0

3714 Crown Shore Dr Dallas, Texas, 75244-7023

3 bed • 2 bath • 10 guests • $3,750

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

$66,306

Profit (Cash Flow)

$687

Payback in 6570 days

Cash on Cash Return

5.6%

Annual Revenue

$66,306

AirDNA projects $313/night at 58% occupancy ($66,306)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.55% cash on cash return is a solid return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

5.55%

Payback Period Days

6570