BNBCalc.com Rental Arbitrage Analysis Report of 4000 S Broadway Ave, Flower Mound, TX 75028, USA

2 bed • 2 bath • 6 guests • $1,804

BNB

Calc

Return Metrics

96.45% 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

96.45%

Payback Period Days

378

Return on Investment

96.45%

Annual Revenue

$47,993

AirDNA projects $219/night at 60% occupancy ($47,993).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,520

Annual Expenses

$18,239

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$960

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$400

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

Property Manager Fee

$0

4000 S Broadway Ave Flower Mound, Texas, 75028

2 bed • 2 bath • 6 guests • $1,804

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

$47,993

Profit (Cash Flow)

$8,106

Payback in 378 days

Cash on Cash Return

96.5%

Annual Revenue

$47,993

AirDNA projects $219/night at 60% occupancy ($47,993)

Occupancy Rate

Avg Daily Rate

Return Metrics

96.45% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

96.45%

Payback Period Days

378