ShortTerm Rental
Toggle Rental Insights:
Long-Term or Short-Term
- Info was updated
- 8 hours ago
- Days on Market
- 105
- Views
- N/A
- Saves
- N/A
- Property Estimate
- $186,000
- Return on InvestmentROI
8.35%8.35%
- Short-T Rental Confidence
- N/A
- Cap Rate
- 6.2%
- Rent / Price
- 1.26%
- Address:
- 2314 Bamboo Dr APT I108, Arlington, TX 76006
- Property Type
- CONDO
- Area
- 818 sqft
- Bed & Bath
- 2bd / 1ba
- Property Condition
- Lightly Renovated
- Contact Realtor
- Premier Broker Flex Atlanta GA
Property Report
May take a moment to make the report.
- Research Market
- TX 76006
- Local Property Manager
- Listing Spark
ShortTerm Rental
ShortTerm Rental
- Area
- 818 sqft
- Bed
- 2
- Bath
- 1
- Area
- 818 sqft
- Bed
- 2
- Bath
- 1
Property Details
- HOA Cost
- $375
- Year Built
- 1981
- Price Per Square Foot
- $227 /sqft
- Lot Size
- 2,178 sqft
- Property Parking
- 0 spaces
- Public Transport Score
- N/A
- Bike Score
- N/A
- Walkability
- N/A
Seller Description
Schools
- School District:
- Arlington ISD
Property Map
Climate Risk
ROI Breakdown
- Return on Investment
8.35%8.35% ROI
- Total Income
- $2,349
- Total Expenses
- $1,750
- Total Appreciation
- $451,471
Income
Monthly
| Monthly Income | $2,349 |
Total Income
$2,349Expenses
Monthly
| Mortgage | $627 |
| PMI | $0 |
| Property Management | $188 |
| Maintenance | $117 |
| Cap Ex | $164 |
| Vacancy | $99 |
| Property Tax | $114 |
| Home Insurance | $65 |
| HOA | $375 |
Total Expenses
$1,750Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$451,471Return on Investment
30 yrs
| Total Initial Cost | $49,290 |
| Total Expenses | $722,845 |
| Total Appreciation | $451,471 |
| Selling Fee (6%) | $27,088 |
| Total Income | $845,670 |
Total ROI
8.35%- Return on Investment
8.35%8.35% ROI
- Total Income
- $2,349
- Total Expenses
- $1,750
- Total Appreciation
- $451,471
Income
Monthly
| Monthly Income | $2,349 |
Total Income
$2,349Expenses
Monthly
| Mortgage | $627 |
| PMI | $0 |
| Property Management | $188 |
| Maintenance | $117 |
| Cap Ex | $164 |
| Vacancy | $99 |
| Property Tax | $114 |
| Home Insurance | $65 |
| HOA | $375 |
Total Expenses
$1,750Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$451,471Return on Investment
30 yrs
| Total Initial Cost | $49,290 |
| Total Expenses | $722,845 |
| Total Appreciation | $451,471 |
| Selling Fee (6%) | $27,088 |
| Total Income | $845,670 |
Total ROI
8.35%Cash-on-Cash
1.22%
Cap Rate
6.25%
Cash Flow
Expense Breakdown
Appreciation Over Time
- Appreciation Rate
- 3%
Income Over Time
- Income Rate
- 0%
Rental Opportunities
Zillow
Long-Term Rental Information
- Average Monthly Revenue
- $1,408
- Average Monthly Expense
- $1,522
- Monthly Property Tax
- $114
- Estimated Monthly Profit
- -$114
- Long-T Rental Confidence
- N/A
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $2,349
- Average Monthly Expense
- $1,750
- Average Nightly Rate
- $110
- Average Monthly Occupancy
- 71%
- Estimated Monthly Profit
- $599
- Short-T Rental Confidence
- N/A