BNBCalc Short Term Rental Rental Arbitrage Analysis 1531 S State Highway 121

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$34,406

Profit (Cash Flow)

$2,333

Cash on Cash Return

53.6%

Annual Revenue

$34,406

AirDNA projects $130/night at 45% occupancy ($21,366). Airbtics projects $106/night at 59% occupancy ($22,842). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 70% occupancy rate, $135 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,386	$21,778	$31,673	$41,709
Occupancy	44%	60%	76%	87%
Nightly Rate	$87	$96	$111	$128

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Mansion de Temoc	$34,126	$222	42%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (113)
Exclusive Temoc’s Guesthouse	$18,234	$94	53%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (150)
In and Out Guest House near DFW Airport	$11,492	$66	46%	1	1	1	$10	❌	❌	❌	N / Y	⭐️ 4.7 (196)
Luxury townhome with jacuzzi tub	$10,299	$134	21%	1	1	2	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
In and Out	$10,760	$84	35%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (39)
Lewisville stay	$33,648	$117	75%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (3)
Studio Apt Great location: NorthDFW LongStays-Yes!	$25,483	$79	84%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Private-Contemporary-Secure Studio apt @North DFW.	$21,730	$83	70%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Pleasant-Cozy HomeSuite @ DFW. 30%off MonthlyStays	$32,416	$104	78%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Private 1-Bed Apt. Covered parking. LongStays Yes!	$31,952	$90	92%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Resort Style Living 1 Bedroom	$31,901	$96	90%	1	1	2	$45	✅	❌	✅	Y / Y	⭐️ 4.5 (19)
Lux 1BR Downtown Oasis Pool/Gym/Parking	$24,798	$105	60%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (15)
Nice 1 Bedroom Apartment - Lewisville	$8,256	$94	24%	1	1	2	$0	✅	❌	❌	Y / N	⭐️ 3 (2)
Cute Guest Quarters on 16 ACRES - 15 Min. to DFW	$35,164	$121	74%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 5 (57)
Lux 1BR Downtown Resort Pool/Gym/Parking	$20,320	$105	46%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

53.63% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,333	$4,666	$6,999	$9,332	$11,666	$23,332	$69,996
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	$2,333	$4,666	$6,999	$9,332	$11,666	$23,332	$69,996

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

53.63%

Payback Period Days

680

Return on Investment

53.63%

1531 S State Hwy 121 Lewisville, Texas, 75067

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,673

Zestimate

Lewisville

Zoning

Laws

$34,406

Annual Revenue

BNBCalc predicts this property will get $106 per night with 59% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

15 Airbnb Comparables

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

$23,371

Avg annual revenue

59%

Avg occupancy rate

$106

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

$15k

$25k

$35k

$2,333

Profit

Revenue

$34,406

Operating Expenses

$16,473

Operating Income

$17,933

Net Effective Rent

$15,600

Profit (Cash Flow)

$2,333

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

53.63%

Payback Period Days

680