BNBCalc.com Rental Arbitrage Analysis Report of 7403 Denton Dr, Dallas, TX 75235, USA

3 bed • 2 bath • 6 guests • $2,475

BNB

Calc

Return Metrics

89.43% 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

89.43%

Payback Period Days

408

Return on Investment

89.43%

Annual Revenue

$59,316

AirDNA projects $203/night at 49% occupancy ($36,330).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,643

Annual Expenses

$19,711

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,054

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$494

Management & Platform Fees

$148

Platform Fee (i.e. Airbnb)

$148

Property Manager Fee

$0

7403 Denton Dr Dallas, Texas, 75235

3 bed • 2 bath • 6 guests • $2,475

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

$59,316

Profit (Cash Flow)

$9,905

Payback in 408 days

Cash on Cash Return

89.4%

Annual Revenue

$59,316

AirDNA projects $203/night at 49% occupancy ($36,331)

Occupancy Rate

Avg Daily Rate

Return Metrics

89.43% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

89.43%

Payback Period Days

408