BNBCalc Short Term Rental Rental Arbitrage Analysis 1000 Fort Worth Ave, Dallas, TX, 75208

3 bed • 2 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$52,157

Profit (Cash Flow)

-$2,624

Cash on Cash Return

-30.5%

Annual Revenue

$52,157

AirDNA projects $315/night at 48% occupancy ($55,224). Airbtics projects $255/night at 56% occupancy ($52,156). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56% occupancy rate, $255 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$38,585	$48,110	$76,674	$100,283
Occupancy	51%	55%	63%	70%
Nightly Rate	$196	$219	$310	$357

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
360 City Views+2xRooftops+3BRs: Hidden Gem!	$80,486	$321	61%	3	4	1	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (112)
The Casa Blanca - Cozy 3bd/2ba, mins to Downtown	$54,567	$276	50%	3	3	2	$183	❌	❌	❌	Y / Y	⭐️ 5 (75)
Kessler Park Treehouse	$77,858	$409	49%	3	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (155)
✪Hub 2 Entertainments ✬ Backyard Deck ✬	$49,028	$214	55%	3	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4.9 (90)
Trinity Luxe: 3BR Downtown Gem	$45,624	$219	52%	3	3	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (24)
Trinity Groves! A few minutes to down town Dallas	$40,538	$213	52%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (154)
Modern Industrial Home in Booming Trinity Groves	$57,814	$164	74%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
3BR+Private Rooftop+Skyline Views+Peloton+Bishop	$86,684	$382	62%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Luxury Abode - Modern, central, high-end home	$45,269	$184	64%	3	3	3	$200	❌	❌	✅	Y / N	⭐️ 4.7 (22)
9min > Bishop Arts/Dwntwn \| Fire Pit \| King Beds	$32,127	$209	42%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (57)
Roof Deck! \| Dwntwn View \| Walk > Sylvan30 \| Pet	$33,209	$149	52%	3	2	1	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (108)
Trinity Groves \| Lux Farmhouse Centrally Located	$72,658	$321	59%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Luxurious Townhome Close to Downtown Dallas	$34,161	$286	30%	3	4	1	$125	❌	❌	❌	Y / N	⭐️ 4.4 (8)
\|BLUE HOUSE\| by Downtown/Trinity Grove/Bishop Arts	$52,528	$184	78%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (120)
The Pollard by ASH, Lux + Modern	$75,713	$300	66%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (19)

Return Metrics

-30.5% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,623	-$5,247	-$7,870	-$10,494	-$13,117	-$26,235	-$78,706
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$2,623	-$5,247	-$7,870	-$10,494	-$13,117	-$26,235	-$78,706

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-30.5%

Payback Period Days

Return on Investment

-30.5%

1000 Fort Worth Ave Dallas, Texas, 75208

3 bed • 2 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,089

Zestimate

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$52,157

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $315/night at 48% occupancy.Projected nightly rate is $255/night at 56% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$55,884

Avg annual revenue

56%

Avg occupancy rate

$255

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$50k

$70k

$90k

-$2,624

Profit

Revenue

$52,157

Operating Expenses

$18,780

Operating Income

$33,376

Net Effective Rent

$36,000

Profit (Cash Flow)

-$2,624

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-30.5%

Payback Period Days