BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 1312 Brookhurst St, Irving, TX, 75061

4 bed • 2 bath • 9 guests • $311,300

BNB

Calc

Owner income

$55,033

Per year

This Airbnb could earn an additional

$4,202

Per month vs a Long-Term Rental

Annual Revenue range

$56,543 - $119,925

Annual Revenue

$78,619

AirDNA projects $294/night at 54% occupancy ($57,986). Airbtics projects $255/night at 64% occupancy ($59,607). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, $287 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,289$56,543$81,781$119,925
Occupancy54%64%75%82%
Nightly Rate$183$232$287$382

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Modern, Spacious Getaway, Sunroom/Backyard!
$46,497
$173
69%
432$200❌❌✅Y / Y⭐️ 4.9 (31)
Gorgeous! The Breathtaking Lake View @ Irving Lake
$62,666
$297
55%
432$180❌❌❌Y / Y⭐️ 5 (31)
Spacious 4-Bdrm w Hot Tub Minutes from Everything!
$83,808
$295
75%
433$175✅✅❌Y / Y⭐️ 5 (57)
Majestic 4BR/2.5B Mini Golf, Pool, Billiard
$97,096
$322
77%
431$240✅✅✅Y / Y⭐️ 4.9 (85)
Stylish 4 BR Downtown Home with Massive Backyard
$74,797
$268
69%
441$175❌❌✅Y / Y⭐️ 4.8 (94)
Large Home with Pool & Game Room
$64,259
$253
67%
422$200✅❌❌Y / Y⭐️ 5 (58)
Stylish & Fun Renovated House
$106,152
$357
77%
432$265✅❌✅Y / Y⭐️ 5 (46)
NEW - Huge Modern Bohemian Home
$38,717
$141
69%
432$240❌❌✅Y / Y⭐️ 4.7 (44)
Perfect Stay - Pet Friendly/Family's Fav/Game Room
$47,257
$230
53%
422$155❌❌✅Y / Y⭐️ 4.8 (118)
Updated spacious house in Irving
$41,862
$157
71%
4210$200❌❌❌Y / Y⭐️ 4.6 (16)
Luxury Home w/ Volleyball, Golf, & Sports
$52,629
$396
33%
421$200❌❌✅Y / Y⭐️ 4.9 (76)
Luxurious Home In Irving W/Pool
$37,637
$212
44%
422$160✅✅❌Y / Y⭐️ 4.3 (43)
Spacious 4 Bedroom 3 Bathroom Irving House
$35,055
$163
53%
432$200❌❌✅Y / Y⭐️ 5 (12)
Prime 4BR/2B Home with Pool, Hot Tub, Fire Pit
$58,584
$224
65%
421$240✅✅✅Y / Y⭐️ 4.9 (69)
Modern 4 Bedroom Home near Downtown
$22,616
$261
22%
421$160❌❌❌Y / Y⭐️ 4.8 (53)
Cozy 4 Bedroom Home - 5 TVs, Wi-Fi, King Bed
$67,233
$183
98%
424$159❌❌❌Y / Y⭐️ 4.8 (45)
Spacious, luxurious, calming retreat w/ zen room
$57,487
$236
64%
432$138❌❌❌Y / Y⭐️ 5 (9)
Zen & the Art of the Ranch House
$56,020
$150
98%
423$153❌❌❌Y / Y⭐️ 5 (135)
Grand Greenbrier - 4 Bedrooms, Backyard Oasis w Po
$137,089
$564
63%
421$211✅❌✅Y / Y⭐️ 4.8 (57)
Family Home/ 10 Minutes from DFW Airport
$45,520
$176
66%
422$150❌❌❌Y / Y⭐️ 4.6 (27)
Spacious 4BR House Near DFW | Games | BBQ
$56,327
$285
54%
431$0❌❌✅Y / Y⭐️ 5 (9)
Cozy 4 bedroom home in Dallas
$47,098
$381
33%
431$180❌❌❌Y / Y⭐️ 5 (4)
Minutes away from AT&T Stadium / Dallas State Fair
$65,708
$470
36%
422$195❌❌❌Y / Y⭐️ 5 (34)
4 BDR/1King/4 mins to DFW Air 16mins to AT&T Stadm
$46,644
$214
57%
431$190❌❌✅Y / Y⭐️ 4.8 (10)
Luxury & Cute Home I Near DFW Airport
$50,935
$211
63%
422$195❌❌✅Y / Y⭐️ 4.1 (14)
Explore DFW: 4BR Charm & Comfort
$52,176
$176
81%
432$0❌❌✅Y / Y⭐️ 0 (8)
lake view house, new remodeling
$37,716
$229
45%
432$0✅❌✅Y / Y⭐️ 0 (7)
Sleeps 12 Dallas Ft Worth~ Firepit~ Kitchen~ Grill
$43,961
$202
59%
422$225❌❌❌Y / Y⭐️ 4.9 (72)
4BDR Cosy Home, close to DFW AP
$76,310
$234
87%
421$150❌❌✅Y / N⭐️ 4.9 (11)
Hidden Gem on the Lake!
$58,546
$242
63%
422$150❌✅❌Y / Y⭐️ 5 (32)
Pet-Friendly Irving Townhome w/ Patio + Grill!
$31,622
$120
72%
432$0❌❌✅Y / Y⭐️ 4 (7)
The Eleonore & Albert House Las Colinas
$82,978
$244
91%
421$125❌❌❌Y / Y⭐️ 4.8 (116)
4bd Near Airport/ Downtown | Sports & Games Fun !
$50,903
$183
76%
432$0✅❌✅Y / Y⭐️ 0 (8)
Cosy Home Sleeps 10 -9min-DFW AP
$65,129
$237
73%
422$150❌❌✅Y / N⭐️ 4.4 (10)
Modern 4BR/2B Home, with HotTub, Near DFW Airport
$33,854
$185
50%
422$0❌✅✅Y / Y⭐️ 5 (19)
Spacious Mid-Century Home King Beds+Charming View
$62,856
$277
62%
4330$200❌❌✅Y / Y⭐️ 0 (0)
Spacious King Bed HOUSE with W/D and fenced yard
$67,233
$212
82%
431$138❌❌❌Y / Y⭐️ 5 (5)
Best of Irving - Yard, Firepit, Free Parking
$118,385
$556
56%
421$161❌❌✅Y / Y⭐️ 4.8 (51)
A resort style lake front home near AT&T stadium
$37,650
$127
81%
4331$250✅❌❌Y / Y⭐️ 5 (6)
Large 4BD/2BA home. Family/Work 10 min to Dallas
$80,879
$381
58%
422$0❌❌❌Y / Y⭐️ 4.7 (17)

property-location

1312 Brookhurst St Irving, Texas, 75061

4 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

Irving

Guide

Zoning

Guide


Laws

$78,619

Annual Revenue

BNBCalc predicts this property will get $255 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$59,997

Avg annual revenue

64%

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

$20k

$60k

$95k

$140k

Sign up to see the data on 40 all comparables

$15,724

Profit

Revenue

$78,619

Cleaning

$9,662

Cohost commission

$15,724

Owner payout

$55,033

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

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

Lot size:

9,265 sqft

Year built:

1953

Size:

1,512 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Other

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 9,265 sqft
  • Building area: 1,512 sqft
  • Garage: No
  • Heating: Other
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central
  • View: -
  • Parking: Garage - Attached
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 32382500020110000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $368,800
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $311,300


Schools

  • Elementary School: Good Elementary School with 3/10 star rating
  • Middle School: Austin Middle School with 3/10 star rating
  • High School: Irving High School with 3/10 star rating