BNBCalc.com Rental Arbitrage Analysis Report of 4140 Hawthorne Ave, Dallas, TX 75219, USA

3 bed • 2 bath • 10 guests • $2,900

BNB

Calc

Return Metrics

185.68% 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

185.68%

Payback Period Days

196

Return on Investment

185.68%

Annual Revenue

$78,338

AirDNA projects $383/night at 56% occupancy ($78,337).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,849

Annual Expenses

$22,184

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,213

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$653

Management & Platform Fees

$196

Platform Fee (i.e. Airbnb)

$196

Property Manager Fee

$0

4140 Hawthorne Ave Dallas, Texas, 75219-2231

3 bed • 2 bath • 10 guests • $2,900

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

$78,338

Profit (Cash Flow)

$21,354

Payback in 196 days

Cash on Cash Return

185.7%

Annual Revenue

$78,338

AirDNA projects $383/night at 56% occupancy ($78,338)

Occupancy Rate

Avg Daily Rate

Return Metrics

185.68% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

185.68%

Payback Period Days

196