BNBCalc Short Term Rental Investment Analysis 1002 Mobile St, Dallas, TX 75208

3 bed • 3 bath • 9 guests • $775,000

BNB

Calc

Annual Revenue

$45,802

Profit (Cash Flow)

-$26,112

Cap Rate

3.4%

Annual Revenue

$45,802

AirDNA projects $298/night at 46% occupancy ($50,067). Airbtics projects $228/night at 55% occupancy ($45,801). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 55% occupancy rate, $228 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,118	$50,255	$55,695	$65,355
Occupancy	44%	51%	67%	73%
Nightly Rate	$184	$202	$266	$337

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!	$55,727	$331	46%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (89)
The Casa Blanca - Cozy 3bd/2ba, mins to Downtown	$55,599	$272	48%	3	3	2	$183	❌	❌	❌	Y / Y	⭐️ 5 (71)
Roof Deck! \| Dwntwn View \| Walk > Sylvan30 \| Pet	$29,471	$183	44%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (100)
✪Hub 2 Entertainments ✬ Backyard Deck ✬	$45,633	$187	58%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (85)
9min > Bishop Arts/Dwntwn \| Fire Pit \| King Beds	$30,059	$191	43%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (57)
Kessler Park Treehouse	$68,880	$394	44%	3	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (149)
Modern Industrial Home in Booming Trinity Groves	$54,878	$157	73%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Trinity Groves! A few minutes to down town Dallas	$42,295	$214	54%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (154)
Compact 3/1 house near downtown Dallas	$29,792	$110	74%	3	1	2	$0	❌	❌	✅	Y / N	⭐️ 4.6 (24)
Trinity Groves \| Lux Farmhouse Centrally Located	$64,964	$250	71%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (69)

Return Metrics

-13.96% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$26,111	-$52,223	-$78,335	-$104,446	-$130,558	-$261,116	-$783,350
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$620,000	$620,000	$620,000	$620,000	$620,000	$620,000	$620,000
Down Payment	$155,000	$155,000	$155,000	$155,000	$155,000	$155,000	$155,000
Property Appreciation	$23,250	$47,197	$71,863	$97,269	$123,437	$266,535	$1,106,128
Total Return	$772,138	$769,974	$768,528	$767,822	$767,879	$780,418	$1,097,778

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.96%

Cap Rate

3.37%

Return on Investment

2.54%

1002 Mobile St Dallas, TX, 75208

3 bed • 3 bath • 9 guests

Purchase Price

Est. $3,717/mo

This property is for sale!

Contact Agent

-50

Airbnb Investor Score

-$26,111

Annual Profit

3.4%

Cap Rate

-14.0%

Cash on Cash

$45,802

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $298/night at 46% occupancy.Projected nightly rate is $228/night at 55% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$47,729

Avg annual revenue

55%

Avg occupancy rate

$228

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

$40k

$55k

$70k

-$26,112

Profit

Revenue

$45,802

Operating Expenses

$19,634

Operating Income

$26,167

Mortgage & Taxes

$52,279

Profit (Cash Flow)

-$26,112

$187,000

Cash Investment

Down Payment

$155,000

Renos & Furnishing

$8,750

Closing Costs

$23,250

Total

$187,000

DSCR Ratio

Weak

0.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.96%

Cap Rate

3.37%

Return on Investment

2.54%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$36,782

Deductible property tax

$7,672

Your total deduction

$104,097

Your adjusted annual income

$150,000 - $104,097 = $45,903

Taxes on $45,903 (30%)

$13,771

Your old tax bill

$45,000

Your new tax bill

$13,771

Estimated tax savings

$31,229

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -