BNBCalc.com Rental Arbitrage Analysis Report of Plano Rd, Dallas, TX, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

244.55% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

244.55%

Payback Period Days

149

Return on Investment

244.55%

Annual Revenue

$79,477

AirDNA projects $320/night at 68% occupancy ($79,477).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,861

Annual Expenses

$22,332

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,222

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$662

Management & Platform Fees

$199

Platform Fee (i.e. Airbnb)

$199

Property Manager Fee

$0

property-location

Plano Rd Dallas, Texas

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$79,477

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

244.55%

Payback Period Days

149