BNBCalc Short Term Rental Investment Analysis 14277 Preston Rd 411, Dallas, TX 75254

1 bed • 1 bath • 3 guests • $215,000

BNB

Calc

Annual Revenue

$28,522

Profit (Cash Flow)

-$3,369

Cap Rate

5.2%

Annual Revenue

$28,522

AirDNA projects $145/night at 56% occupancy ($29,657). Airbtics projects $137/night at 57% occupancy ($28,521). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, $137 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,674	$25,006	$42,865	$85,151
Occupancy	39%	62%	73%	84%
Nightly Rate	$93	$105	$154	$268

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW Dallas Condo - 1 bedroom / 1 bath + pool view	$29,996	$93	80%	1	1	2	$110	✅	✅	✅	Y / Y	⭐️ 5 (75)
Spacious Oasis	$26,747	$84	87%	1	2	7	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (37)
Luxury @UR Fingertips	$23,514	$159	38%	1	1	2	$70	✅	❌	❌	Y / Y	⭐️ 5 (5)
Condo Close to Everything	$21,213	$69	84%	1	2	30	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Luxe 1BDR Apt/Smart Tvs/Free parking/Gym/Pools	$21,705	$110	47%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Luxurious Spacious 1 Bedroom in Dallas	$27,679	$100	71%	1	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.8 (77)
Classy, sleek, KING bed, Wi-Fi	$26,072	$139	48%	1	1	1	$59	✅	❌	❌	Y / Y	⭐️ 4.8 (90)
Classy, sleek, KING bed, Wi-Fi	$14,117	$157	22%	1	1	1	$59	✅	❌	❌	Y / Y	⭐️ 4.7 (73)
Classy, sleek, KING bed, Wi-Fi	$27,120	$161	44%	1	1	1	$59	✅	❌	❌	Y / Y	⭐️ 4.7 (76)
Maison de Luxe⭐️ Brand New⚡️Cozy, Prime Location⭐️	$30,890	$102	71%	1	1	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (80)
Junior Suite with Two Double Beds at Dallas Tx	$36,600	$400	25%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 4.8 (105)
You’ve found it! Peaceful, Cozy, great work-area	$19,968	$84	64%	1	2	30	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (24)
Fully Equipped 1BR w/ King Bed.	$15,746	$70	58%	1	1	1	$39	❌	❌	❌	Y / Y	⭐️ 4.4 (34)
Luxury 1 bedroom apartment	$27,557	$92	76%	1	1	1	$120	✅	❌	❌	Y / N	⭐️ 4.7 (30)
Lavish Lux 1 BR near Galleria Mall - A	$51,006	$268	52%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (26)
1BDR APT/Dallas/Central/Spacious/Gym/Pool/Parking	$22,114	$159	38%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Cute 1 bedroom right next to the Galleria Mall	$17,919	$99	37%	1	1	1	$120	✅	❌	❌	Y / N	⭐️ 5 (3)
Spacious 1bed 2bath Apt @ Galleria North	$26,963	$139	53%	1	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Modern, contemporary, remodeled near the Galleria	$36,019	$119	82%	1	1	7	$80	✅	❌	✅	Y / Y	⭐️ 4.9 (11)
Lavish Lux 1 BR near Galleria Mall - E	$23,980	$104	63%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (31)
Lavish Lux 1 BR near Galleria Mall - C	$65,718	$268	67%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (39)
Lavish Lux 1 BR near Galleria Mall - F	$24,141	$97	68%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (36)
Junior Suite with One King Bed at Dallas Tx	$39,162	$428	25%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 4.8 (257)
Lovely 1-Bedroom,1.5 bath With reserved parking	$7,679	$100	18%	1	2	1	$50	✅	❌	✅	Y / Y	⭐️ 4 (4)
Comfortable Dallas Condo Close to Attractions	$16,392	$139	29%	1	2	2	$109	❌	❌	❌	Y / Y	⭐️ 0 (0)
Comfortable Southwest Living	$36,668	$105	94%	1	2	20	$135	✅	✅	✅	Y / Y	⭐️ 4.8 (24)
Relax and Stay - Private and Spacious 1br Apartmen	$34,176	$161	58%	1	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
Dallas Galleria Luxury Living	$22,177	$116	48%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 0 (0)
Comfy 1bedroom palace place with pool	$17,172	$110	40%	1	0	2	$70	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
Great one bedroom condo in North Dallas	$26,915	$107	66%	1	1	5	$100	✅	❌	✅	Y / Y	⭐️ 5 (6)
Apartment near Galleria Mall	$12,911	$105	33%	1	1	1	$30	✅	❌	✅	N / N	⭐️ 4 (2)
The Chic Retreat Across from Galleria Mall	$21,543	$90	61%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Lavish Lux 1 BR near Galleria Mall - B	$62,027	$269	63%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (16)
✭✭✭ Modern \| 2 TV \| king \| free parking \| W/D ✭✭✭	$21,668	$80	74%	1	1	20	$0	✅	❌	✅	Y / Y	⭐️ 4.6 (25)
Upscale 1-bedroom apartment home	$21,418	$154	38%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (4)
#1201-Lovely quiet 1bd/1ba condo w/community pool.	$25,115	$94	73%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (20)
The Waxters Townhome	$24,595	$105	64%	1	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (39)
Addison Circle Park Furnished Apartments	$21,396	$74	79%	1	1	56	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (6)
Elite Retreat in Addison Circle	$27,638	$78	86%	1	1	1	$149	✅	❌	❌	Y / Y	⭐️ 5 (34)
Peaceful condo in North Dallas	$30,663	$98	85%	1	1	5	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (6)

Return Metrics

-6.27% 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)	-$3,369	-$6,738	-$10,107	-$13,476	-$16,845	-$33,691	-$101,074
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$172,000	$172,000	$172,000	$172,000	$172,000	$172,000	$172,000
Down Payment	$43,000	$43,000	$43,000	$43,000	$43,000	$43,000	$43,000
Property Appreciation	$6,450	$13,093	$19,936	$26,984	$34,243	$73,942	$306,861
Total Return	$218,080	$221,355	$224,828	$228,507	$232,398	$255,250	$420,786

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.27%

Cap Rate

5.17%

Return on Investment

9.67%

14277 Preston Rd 411 Dallas, TX, 75254

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,031/mo

This property is for sale!

Contact Agent

-13

Airbnb Investor Score

-$3,369

Annual Profit

5.2%

Cap Rate

-6.3%

Cash on Cash

$28,522

Annual Revenue

BNBCalc predicts this property will get $137 per night with 57% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$27,152

Avg annual revenue

57%

Avg occupancy rate

$137

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

$5k

$25k

$45k

$65k

-$3,369

Profit

Revenue

$28,522

Operating Expenses

$17,388

Operating Income

$11,134

Mortgage & Taxes

$14,503

Profit (Cash Flow)

-$3,369

$53,700

Cash Investment

Down Payment

$43,000

Renos & Furnishing

$4,250

Closing Costs

$6,450

Total

$53,700

DSCR Ratio

Weak

0.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.27%

Cap Rate

5.17%

Return on Investment

9.67%

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

$10,204

Deductible property tax

$2,129

Your total deduction

$25,255

Your adjusted annual income

$150,000 - $25,255 = $124,745

Taxes on $124,745 (30%)

$37,423

Your old tax bill

$45,000

Your new tax bill

$37,423

Estimated tax savings

$7,577

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: -