BNBCalc.com Rental Arbitrage Analysis Report of 505 Ranch Trail apt 107, Irving, TX 75063, USA

2 bed • 2 bath • 4 guests • $2,500

BNB

Calc

Return Metrics

-43.96% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-43.96%

Payback Period Days

0

Return on Investment

-43.96%

Annual Revenue

$43,172

AirDNA projects $197/night at 60% occupancy ($43,171).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,468

Annual Expenses

$17,612

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$920

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$360

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

Property Manager Fee

$0

505 Ranch Trail apt 107 Irving, Texas, 75063-4130

2 bed • 2 bath • 4 guests • $2,500

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

$43,172

Profit (Cash Flow)

-$4,440

No payback period

Cash on Cash Return

-44.0%

Annual Revenue

$43,172

AirDNA projects $197/night at 60% occupancy ($43,172)

Occupancy Rate

Avg Daily Rate

Return Metrics

-43.96% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-43.96%

Payback Period Days

0