BNBCalc.com Rental Arbitrage Analysis Report of 6353 E Lovers Ln, Dallas, TX 75214, USA

3 bed • 2 bath • 10 guests • $4,000

BNB

Calc

Return Metrics

-193.23% 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

-193.23%

Payback Period Days

0

Return on Investment

-193.23%

Annual Revenue

$40,980

AirDNA projects $204/night at 55% occupancy ($40,980).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,444

Annual Expenses

$17,327

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$902

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$342

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

Property Manager Fee

$0

6353 E Lovers Ln Dallas, Texas, 75214-2032

3 bed • 2 bath • 10 guests • $4,000

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

$40,980

Profit (Cash Flow)

-$24,347

No payback period

Cash on Cash Return

-193.2%

Annual Revenue

$40,980

AirDNA projects $204/night at 55% occupancy ($40,980)

Occupancy Rate

Avg Daily Rate

Return Metrics

-193.23% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-193.23%

Payback Period Days

0