Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1900 Elm St, Dallas, TX, 75201

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$43,570

Profit (Cash Flow)

$10,786

Cash on Cash Return

248.0%

Annual Revenue

$43,570

AirDNA projects $158/night at 67% occupancy ($38,664). Airbtics projects $152/night at 63% occupancy ($34,975). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 79% occupancy rate, $151 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,373$33,729$43,266$86,097
Occupancy52%67%76%84%
Nightly Rate$120$134$150$272

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
$78,997
$304
71%
121$0✅❌❌Y / Y⭐️ 4.5 (43)
$25,605
$127
52%
112$110✅❌✅Y / Y⭐️ 4.5 (31)
$40,388
$148
70%
112$95✅❌✅Y / Y⭐️ 4.7 (50)
$30,421
$103
76%
111$90✅❌✅Y / Y⭐️ 4.7 (50)
$32,228
$113
70%
111$60✅❌✅Y / Y⭐️ 4.9 (102)
$51,577
$271
52%
111$0❌❌❌N / Y⭐️ 4.9 (198)
$40,752
$133
82%
111$45✅❌❌Y / Y⭐️ 4.9 (43)
$39,012
$323
33%
111$0❌❌❌Y / Y⭐️ 5 (109)
$61,491
$317
53%
111$0❌❌❌Y / Y⭐️ 4.5 (5)
$33,166
$121
74%
111$90✅❌❌Y / Y⭐️ 4.8 (81)
$35,137
$141
67%
115$100✅❌❌Y / Y⭐️ 4.8 (71)
$30,318
$120
65%
111$98✅❌❌Y / Y⭐️ 4.7 (48)
$25,808
$80
78%
111$75✅❌✅Y / Y⭐️ 4.9 (128)
$33,532
$134
66%
111$30❌❌❌Y / Y⭐️ 4.7 (51)
$14,889
$113
36%
111$0✅❌❌Y / N⭐️ 0 (0)
$50,958
$132
98%
111$75✅❌✅Y / Y⭐️ 5 (77)
$40,502
$127
84%
111$40✅❌✅Y / Y⭐️ 4.8 (43)
$42,532
$124
90%
111$50✅❌✅Y / Y⭐️ 5 (76)
$25,840
$129
52%
1114$75✅❌❌Y / Y⭐️ 3.8 (34)
$29,074
$112
67%
111$35✅❌✅Y / Y⭐️ 5 (59)
$35,312
$134
72%
115$0✅❌❌Y / Y⭐️ 3.9 (8)
$43,637
$192
61%
111$45✅✅✅Y / Y⭐️ 0 (0)
$29,525
$120
64%
111$35✅❌❌Y / Y⭐️ 5 (47)
$25,982
$85
72%
111$85✅❌✅Y / Y⭐️ 4.9 (35)
$34,818
$151
63%
112$0✅❌❌Y / Y⭐️ 5 (38)
$29,481
$89
82%
111$85✅❌✅Y / Y⭐️ 4.7 (39)
$16,910
$140
33%
111$0✅❌❌Y / Y⭐️ 5 (20)
$42,741
$149
77%
111$50✅✅✅Y / Y⭐️ 4 (2)
$41,651
$121
92%
111$50✅❌✅Y / Y⭐️ 4 (24)
$47,611
$167
75%
112$95✅❌❌Y / Y⭐️ 4.7 (8)
$24,904
$162
42%
112$0✅❌❌Y / Y⭐️ 4.8 (48)
$34,307
$109
86%
111$0✅❌✅Y / Y⭐️ 0 (29)
$36,069
$135
73%
111$0✅❌✅Y / Y⭐️ 0 (26)
$23,776
$116
56%
1130$100✅✅❌Y / Y⭐️ 4.7 (76)
$29,622
$142
57%
111$0✅❌❌Y / Y⭐️ 5 (34)
$22,356
$149
41%
111$0✅✅✅Y / Y⭐️ 0 (1)
$43,368
$150
79%
111$0✅❌✅Y / Y⭐️ 0 (6)
$22,662
$144
43%
112$0✅❌❌Y / Y⭐️ 0 (0)

Return Metrics

247.95% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$10,785$21,571$32,357$43,143$53,929$107,858$323,575
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$10,785$21,571$32,357$43,143$53,929$107,858$323,575

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

247.95%

Payback Period Days

147

Return on Investment

247.95%

property-location

1900 Elm St Dallas, Texas, 75201

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide


Laws


Market Data

$43,570

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $158/night at 67% occupancy.Projected nightly rate is $152/night at 63% occupancy.

Top 18% of comparables

Top 23% 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.

$34,690

Avg annual revenue

63%

Avg occupancy rate

$152

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

$35k

$55k

$80k

Sign up to see the data on 40 all comparables

$10,786

Profit

Revenue

$43,570

Operating Expenses

$17,664

Operating Income

$25,906

Net Effective Rent

$15,120

Profit (Cash Flow)

$10,786

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

247.95%

Payback Period Days

147