BNBCalc.com Rental Arbitrage Analysis Report of 8787 Oak Stream, Dallas, TX, USA

3 bed • 2.5 bath • 10 guests • $2,995

BNB

Calc

Return Metrics

184.61% 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

184.61%

Payback Period Days

197

Return on Investment

184.61%

Annual Revenue

$79,974

AirDNA projects $391/night at 56% occupancy ($79,973).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,866

Annual Expenses

$22,397

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,226

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$666

Management & Platform Fees

$200

Platform Fee (i.e. Airbnb)

$200

Property Manager Fee

$0

8787 Oak Stream Dallas, Texas, 75243-8011

3 bed • 2.5 bath • 10 guests • $2,995

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

$79,974

Profit (Cash Flow)

$21,637

Payback in 197 days

Cash on Cash Return

184.6%

Annual Revenue

$79,974

AirDNA projects $391/night at 56% occupancy ($79,974)

Occupancy Rate

Avg Daily Rate

Return Metrics

184.61% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

184.61%

Payback Period Days

197