BNBCalc.com Rental Arbitrage Analysis Report of 5529 Las Lomas Ln, Denton, TX 76208, USA

5 bed • 3 bath • 15 guests • $2,750

BNB

Calc

Return Metrics

56.59% 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

56.59%

Payback Period Days

645

Return on Investment

56.59%

Annual Revenue

$61,872

AirDNA projects $385/night at 44% occupancy ($61,872).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,670

Annual Expenses

$20,043

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,076

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$516

Management & Platform Fees

$155

Platform Fee (i.e. Airbnb)

$155

Property Manager Fee

$0

5529 Las Lomas Ln Denton, Texas, 76208-1444

5 bed • 3 bath • 15 guests • $2,750

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

$61,872

Profit (Cash Flow)

$8,829

Payback in 645 days

Cash on Cash Return

56.6%

Annual Revenue

$61,872

AirDNA projects $385/night at 44% occupancy ($61,872)

Occupancy Rate

Avg Daily Rate

Return Metrics

56.59% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

56.59%

Payback Period Days

645