BNBCalc Short Term Rental Investment Analysis 1107 S Waverly Dr, Dallas, TX 75208

3 bed • 3 bath • 9 guests • $250,000

BNB

Calc

Annual Revenue

$50,641

Profit (Cash Flow)

$13,514

Cap Rate

12.2%

Annual Revenue

$50,641

AirDNA projects $235/night at 59% occupancy ($50,641). Airbtics projects $203/night at 62% occupancy ($45,969). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $235 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,025	$44,267	$68,081	$98,690
Occupancy	51%	63%	74%	84%
Nightly Rate	$146	$181	$238	$307

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury 3BD \| Near Bishop Arts \| 5MIN to Downtown	$56,936	$238	61%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (81)
URBAN COWBOY - DISCOUNTS AVAILABLE!	$38,273	$201	48%	3	3	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (188)
TRENDY 3bd w/Rooftop Firepit & Grill Bishop Arts	$57,024	$176	82%	3	3	1	$190	❌	❌	✅	Y / Y	⭐️ 4.9 (147)
Bishop Arts Fun Retreat! Games + Great for Groups!	$66,664	$300	55%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (103)
Soothing Bishops Arts Dist. Retreat	$33,666	$135	59%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Bishop Arts Foodie District Luxe Townhouse!	$60,013	$229	66%	3	3	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (150)
Modern \| Sleek 3BR Home - Bishop Arts District	$57,832	$166	91%	3	3	2	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (64)
Modern+Elevated BishopArts Luxury -Dazzling View-1	$111,024	$384	77%	3	3	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (213)
Bishop Arts Hotel Suite 6	$29,904	$122	62%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (294)
Luxury IN THE MIDDLE OF Bishop Arts!	$91,833	$286	85%	3	3	1	$189	❌	❌	✅	Y / Y	⭐️ 5 (163)
Modern+Elevated BishopArts Luxury -Dazzling View-3	$112,200	$392	76%	3	3	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (197)
Modern+Elevated BishopArts Luxury -Dazzling View-4	$94,891	$370	67%	3	3	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (175)
Bishop Arts Abode	$78,698	$281	74%	3	3	2	$170	❌	❌	❌	Y / Y	⭐️ 4.9 (57)
Bishop Arts Lofts Unit 9 Penthouse Suite	$27,307	$150	46%	3	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (229)
Sunny, Historic Home from Home in Hip Bishop Arts District	$47,715	$288	43%	3	3	2	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (132)
Beautiful Home Near Bishop Arts	$47,935	$174	74%	3	2	3	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (36)
Stylish Bishop Arts Home! Spa Tub + Private Garage	$47,129	$226	50%	3	3	1	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Modern+Elevated BishopArts Luxury -Dazzling View-2	$92,034	$381	66%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (167)
Avenue house in Oak Cliff	$24,501	$95	65%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Cozy 3 Bd room home in Bishop Arts/ Downtown	$28,515	$147	53%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
King size beds and 1Queen! Near Downtown Dallas!	$31,849	$143	56%	3	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Spacious Family Home Near Bishop Art District	$24,532	$197	32%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Bishop Arts District - Walk to Everything!	$26,817	$102	64%	3	1	3	$65	❌	❌	✅	Y / Y	⭐️ 4.1 (191)
Oh my! Historic Bishop Home w/ Full Modern Update	$46,925	$188	63%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Fire pit\|1mile-Bishop Arts \| Washer & Dryer \| Zoo	$50,343	$158	82%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
TEXAS Lone Star-5min to Bishop Arts-3bd/2ba + Den	$34,665	$163	56%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Historic Tudor home near Bishop Arts w/ fire pit	$41,265	$159	67%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Gorgeous 3 BR Single Family 9min Downtown	$25,961	$132	51%	3	2	1	$65	❌	❌	✅	N / Y	⭐️ 4.8 (60)
Charming 3/3 Oasis \| Bishop Arts District	$58,723	$173	87%	3	3	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (58)
STYLISH Historic Home Near Bishop Arts – 5 min	$31,996	$186	47%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Cozy Modern 3BR Home By Bishop Arts + Dallas Dwtn	$37,200	$121	84%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Modern Farmhouse with Huge Gameroom & Backyard	$45,011	$143	86%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (110)
Bishop Arts Getaway~3BR King Beds	$30,591	$199	42%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (17)
Designer Home near Bishop Arts and Downtown	$33,718	$144	61%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Vibrant Home Minutes to American Airlines Center	$16,427	$136	33%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Bright & Cozy Home in Beautiful Kessler Park	$35,102	$168	51%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (220)
Upstairs loft with private entrance in Bishop Arts	$62,370	$239	67%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
The Pink House of the Bishop Arts	$34,572	$194	47%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (252)
King Beds\| Gated Parking\| Walkable\| Bishop Arts	$60,632	$251	66%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (47)
The Purple House of Bishop Arts	$52,091	$195	72%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (342)

Return Metrics

20.39% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,513	$27,027	$40,540	$54,054	$67,567	$135,135	$405,405
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$271,013	$292,252	$313,722	$335,431	$357,386	$471,114	$1,012,221

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.39%

Cap Rate

12.15%

Return on Investment

35.42%

1107 S Waverly Dr Dallas, TX, 75208

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,199/mo

This property is for sale!

Contact Agent

121

Airbnb Investor Score

$13,513

Annual Profit

12.2%

Cap Rate

20.4%

Cash on Cash

$50,641

Annual Revenue

BNBCalc predicts this property will get $203 per night with 62% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$49,622

Avg annual revenue

62%

Avg occupancy rate

$203

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

$15k

$45k

$80k

$115k

$13,514

Profit

Revenue

$50,641

Operating Expenses

$20,263

Operating Income

$30,378

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$13,514

$66,250

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$8,750

Closing Costs

$7,500

Total

$66,250

DSCR Ratio

Strong

1.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.39%

Cap Rate

12.15%

Return on Investment

35.42%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$12,461

Your adjusted annual income

$150,000 - $12,461 = $137,539

Taxes on $137,539 (30%)

$41,262

Your old tax bill

$45,000

Your new tax bill

$41,262

Estimated tax savings

$3,738

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

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: -