BNBCalc.com Rental Arbitrage Analysis Report of 576 Courtyard Ln, Irving, TX 75039, USA

3 bed • 3 bath • 10 guests • $3,800

BNB

Calc

Return Metrics

-20.36% 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

-20.36%

Payback Period Days

0

Return on Investment

-20.36%

Annual Revenue

$63,246

AirDNA projects $234/night at 74% occupancy ($63,245).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,685

Annual Expenses

$20,222

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,087

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$527

Management & Platform Fees

$158

Platform Fee (i.e. Airbnb)

$158

Property Manager Fee

$0

576 Courtyard Ln Irving, Texas, 75039

3 bed • 3 bath • 10 guests • $3,800

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

$63,246

Profit (Cash Flow)

-$2,576

No payback period

Cash on Cash Return

-20.4%

Annual Revenue

$63,246

AirDNA projects $234/night at 74% occupancy ($63,246)

Occupancy Rate

Avg Daily Rate

Return Metrics

-20.36% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-20.36%

Payback Period Days

0