BNBCalc Short Term Rental Rental Arbitrage Analysis 1122 Jackson St

1 bed • 1 bath • 6 guests • $0

BNB

Calc

Report by:

Susanna Chung

thisissolani@gmail.com

Annual Revenue

$39,676

Profit (Cash Flow)

-$7,481

Cash on Cash Return

-172.0%

Annual Revenue

$39,676

AirDNA projects $145/night at 65% occupancy ($34,424). Airbtics projects $153/night at 71% occupancy ($39,676). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 71% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,102	$35,189	$47,384	$67,493
Occupancy	65%	73%	83%	88%
Nightly Rate	$100	$125	$149	$201

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1 Bedroom Condo-Downtown Dallas	$56,777	$179	83%	1	1	1	$80	✅	❌	✅	N / Y	⭐️ 4.7 (136)
Studio Loft D/T w/ a King Bed in Desired Area - C	$19,473	$101	50%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.5 (231)
Luxurious Intimate City View Loft	$31,422	$107	69%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (122)
Studio Loft D/T w/ a King Bed in Desired Area - F	$34,268	$139	65%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.7 (272)
Glamorous. safe. skyline DT/Penthouse, Pool & Gym	$28,578	$137	55%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Downtown Dallas, 1 King Bed+ Walk to attractions	$27,127	$130	54%	1	1	2	$110	✅	❌	✅	Y / Y	⭐️ 4.5 (31)
1BR \| 3 Beds \| DT Views \| Free Valet Parking	$23,444	$80	73%	1	1	2	$115	✅	❌	❌	Y / Y	⭐️ 4.5 (80)
16th FL Bold CozySuites w/pool, gym #6	$40,784	$150	71%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 4.5 (22)
18th FL Stylish CozySuites w/pool, gym #3	$36,377	$137	68%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 4.5 (45)
18th FL Stylish CozySuites w/pool, gym #6	$33,679	$137	63%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 4.7 (47)
16th FL Bold CozySuites w/pool, gym #4	$42,565	$149	73%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 4.7 (49)
Downtown loft, w/ Great Views	$27,676	$101	70%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (176)
The Pleasant Surprise	$35,724	$110	86%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (250)
Z’s Surprising Pleasantries	$44,187	$154	76%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (113)
Luxurious Condo in the Mist Of Downtown	$31,811	$128	65%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (222)
Amazing Sky Rise Downtown (King Bed)	$38,679	$111	91%	1	1	1	$65	✅	❌	✅	Y / Y	⭐️ 4.6 (136)
Amyfinehouse Relaxing 1BRDowntownView\|Pool\|Parking	$46,941	$161	78%	1	1	1	$69	✅	❌	❌	Y / Y	⭐️ 4.8 (230)
Luxury High-Rise 800 sqft with views and sky pool	$42,053	$129	85%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (216)
Harmony Oasis: Luxurious high rise, downtown	$21,680	$194	28%	1	1	1	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (27)
Boho 1BR \| City View \| Parking Included	$29,495	$95	77%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (127)
Cozy 1BR Apt: Rooftop Pool, Gym & Free Parking	$40,763	$115	95%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 4.9 (96)
Spacious Condo Downtown Dallas	$19,717	$74	69%	1	1	1	$75	✅	❌	❌	N / N	⭐️ 4.5 (50)
1 BR Luxury Living in the Sky	$33,534	$122	74%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 4.8 (81)
Abode \| Dallas \| Hip Loft in the Heart of Downtown	$33,460	$100	86%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 4.2 (5)
Cozy 1 Bedroom Apartment Overlooking Downtown	$32,577	$100	83%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (103)
King Room with Stunning Corner Views	$49,958	$273	50%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (197)
49th Floor! Superior King Suite, Amazing Views!	$35,576	$324	30%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (107)
Studio Plus Apt, Modern, High-Rise Location	$134,505	$875	42%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (60)
Executive King Suite, 49th Floor - Great View	$58,560	$320	50%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
King Suite \| FREE Parking +POOL +Views	$50,174	$143	92%	1	1	1	$35	✅	❌	✅	Y / Y	⭐️ 4.8 (125)
Explore Downtown Dallas by foot! FreeParking	$40,085	$130	82%	1	1	1	$40	✅	❌	✅	Y / Y	⭐️ 4.8 (66)
Abode \| Dallas \| Hip Loft in the Heart of Downtown	$34,061	$100	84%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 4.4 (5)
Cozy 1BR Apt: Rooftop Pool, Gym & Free Parking	$40,769	$115	93%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 4.9 (88)
Abode \| Dallas \| Hip Loft in the Heart of Downtown	$34,839	$100	88%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (34)
16th FL Bold CozySuites w/pool, gym #5	$46,804	$149	82%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 4.8 (37)
Farmhouse 1BR \| City View \| Parking Included	$23,151	$78	72%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (81)
Hip Loft in the Heart of Downtown Dallas	$33,612	$100	87%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (83)
Queen Suite \| FREE Parking +Rooftop Pool	$32,911	$114	70%	1	1	1	$60	✅	❌	✅	Y / Y	⭐️ 4.9 (98)
Soho LUXE Penthouse Downtown Dallas	$26,986	$97	69%	1	1	2	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (46)
Modern 1BR \| City View \| Parking Included	$29,145	$96	74%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 4.9 (122)

Return Metrics

-171.98% 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)	-$7,481	-$14,962	-$22,444	-$29,925	-$37,407	-$74,814	-$224,444
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	-$7,481	-$14,962	-$22,444	-$29,925	-$37,407	-$74,814	-$224,444

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-171.98%

Payback Period Days

Return on Investment

-171.98%

1122 Jackson St Dallas, Texas, 75202-5202

1 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Susanna

$1,830

Zestimate

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$39,676

Annual Revenue

BNBCalc predicts this property will get $153 per night with 71% occupancy, putting it in the top 53% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$38,098

Avg annual revenue

71%

Avg occupancy rate

$153

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

$20k

$55k

$95k

$135k

-$7,481

Profit

Revenue

$39,676

Operating Expenses

$17,158

Operating Income

$22,519

Net Effective Rent

$30,000

Profit (Cash Flow)

-$7,481

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-171.98%

Payback Period Days