BNBCalc Short Term Rental Investment Analysis 11460 Audelia Rd 274, Dallas, TX 75243

2 bed • 1 bath • 6 guests • $115,000

BNB

Calc

Annual Revenue

$32,675

Profit (Cash Flow)

$6,989

Cap Rate

12.8%

Annual Revenue

$32,675

AirDNA projects $102/night at 53% occupancy ($19,745). Airbtics projects $142/night at 63% occupancy ($32,674). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 63% occupancy rate, $142 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,310	$37,057	$46,523	$59,533
Occupancy	58%	64%	72%	86%
Nightly Rate	$102	$155	$171	$183

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Condo Heart Of Uptown	$28,519	$166	43%	2	3	2	$140	✅	❌	❌	Y / Y	⭐️ 0 (0)
Lake Highlands Home: 2 BR+Sunroom. Hot tub+Pets.	$53,167	$236	60%	2	2	2	$95	❌	✅	✅	Y / Y	⭐️ 5 (69)
The Duke's Castle	$42,323	$173	66%	2	3	4	$99	❌	✅	❌	Y / Y	⭐️ 4.5 (20)
Comfy Clean Spacious 2BD Townhouse	$15,148	$133	30%	2	2	4	$89	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Elegant 2bdr 2bth with Queen Beds (sleeps 4+).	$25,433	$74	87%	2	2	1	$60	✅	❌	✅	Y / Y	⭐️ 4.7 (78)
Nice condo close to NorthPark mall& downtwn Dallas	$14,662	$62	58%	2	1	7	$250	❌	❌	❌	Y / Y	⭐️ 5 (5)
New! Beautiful, Cozy Condo & Green Oasis in Dallas	$21,213	$92	63%	2	1	30	$125	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Luxury Townhome + Loft Workspace	$43,279	$154	75%	2	2	3	$125	✅	✅	✅	Y / Y	⭐️ 4.5 (23)
Cozy 2B/2B w/king beds, gym and a pool near Dallas	$37,351	$157	65%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (34)
Beautiful Quiet House with Back Deck	$56,998	$178	86%	2	2	20	$140	❌	❌	✅	Y / Y	⭐️ 5 (31)

Return Metrics

21.37% 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)	$6,989	$13,978	$20,968	$27,957	$34,947	$69,894	$209,684
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$92,000	$92,000	$92,000	$92,000	$92,000	$92,000	$92,000
Down Payment	$23,000	$23,000	$23,000	$23,000	$23,000	$23,000	$23,000
Property Appreciation	$3,450	$7,003	$10,663	$14,433	$18,316	$39,550	$164,135
Total Return	$125,439	$135,982	$146,632	$157,391	$168,263	$224,445	$488,819

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.37%

Cap Rate

12.82%

Return on Investment

35.37%

11460 Audelia Rd 274 Dallas, TX, 75243

2 bed • 1 bath • 6 guests

Purchase Price

Est. $552/mo

This property is for sale!

Contact Agent

130

Airbnb Investor Score

$6,989

Annual Profit

12.8%

Cap Rate

21.4%

Cash on Cash

$32,675

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $102/night at 53% occupancy.Projected nightly rate is $142/night at 63% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$33,809

Avg annual revenue

63%

Avg occupancy rate

$142

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

$30k

$40k

$60k

$6,989

Profit

Revenue

$32,675

Operating Expenses

$17,928

Operating Income

$14,747

Mortgage & Taxes

$7,758

Profit (Cash Flow)

$6,989

$32,700

Cash Investment

Down Payment

$23,000

Renos & Furnishing

$6,250

Closing Costs

$3,450

Total

$32,700

DSCR Ratio

Strong

1.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.37%

Cap Rate

12.82%

Return on Investment

35.37%

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

$5,458

Deductible property tax

$1,139

Your total deduction

$5,266

Your adjusted annual income

$150,000 - $5,266 = $144,734

Taxes on $144,734 (30%)

$43,420

Your old tax bill

$45,000

Your new tax bill

$43,420

Estimated tax savings

$1,580

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: 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: -