BNBCalc.com Rental Arbitrage Analysis Report of 6415 Villa Rd, Dallas, TX 75252, USA

4 bed • 2.5 bath • 12 guests • $3,975

BNB

Calc

Return Metrics

82.56% 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

82.56%

Payback Period Days

442

Return on Investment

82.56%

Annual Revenue

$82,571

AirDNA projects $481/night at 47% occupancy ($82,570).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,895

Annual Expenses

$22,734

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,248

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$688

Management & Platform Fees

$206

Platform Fee (i.e. Airbnb)

$206

Property Manager Fee

$0

6415 Villa Rd Dallas, Texas, 75252-2413

4 bed • 2.5 bath • 12 guests • $3,975

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

$82,571

Profit (Cash Flow)

$12,137

Payback in 442 days

Cash on Cash Return

82.6%

Annual Revenue

$82,571

AirDNA projects $481/night at 47% occupancy ($82,571)

Occupancy Rate

Avg Daily Rate

Return Metrics

82.56% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

82.56%

Payback Period Days

442