BNBCalc Short Term Rental Investment Analysis 1902 Nomas St, Dallas, TX 75212

5 bed • 3 bath • 15 guests • $6,149

BNB

Calc

Annual Revenue

$70,510

Profit (Cash Flow)

$47,249

Cap Rate

775.2%

Annual Revenue

$70,510

AirDNA projects $321/night at 52% occupancy ($60,966). Airbtics projects $351/night at 55% occupancy ($70,510). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 55% occupancy rate, $351 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,243	$68,662	$75,073	$111,350
Occupancy	48%	52%	61%	65%
Nightly Rate	$316	$322	$325	$390

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Comfort 5 Bedroom Home in Heart of Dallas	$74,020	$316	64%	5	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
✪ Family Fun ❂ Pac-Man ♜ 3000✢ Arcade Games	$42,251	$222	52%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (81)
Comfy Casa	$66,998	$322	53%	5	4	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Modern 5 BD\|5 BR with Pool & Downtown Views	$151,941	$814	51%	5	5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (23)
KING Bed \| 10min to Dwntwn \| Pets \| Bckyrd Deck	$35,437	$206	47%	5	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Modern Chic Spacious 5BR Home in Dallas w/ 8 BEDS!	$75,425	$322	64%	5	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
The Arcadia at Trinity Grove #1 Arcade Home in DFW	$49,103	$344	39%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (220)
West Dallas Rooftop Skyline ViewTrinity Groves	$70,327	$326	47%	5	4	1	$245	❌	❌	✅	Y / Y	⭐️ 4.9 (165)
West Dallas Medical District, Trinity Groves, AT&T	$61,663	$324	52%	5	4	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (111)
Modern Rustic Farmhouse in the Heart of Dallas	$106,841	$318	82%	5	3	1	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (109)

Return Metrics

333.58% 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)	$47,249	$94,498	$141,747	$188,996	$236,246	$472,492	$1,417,476
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$60	$124	$192	$264	$341	$802	$4,919
Down Payment	$1,229	$1,229	$1,229	$1,229	$1,229	$1,229	$1,229
Property Appreciation	$184	$374	$570	$771	$979	$2,114	$8,776
Total Return	$48,723	$96,227	$143,740	$191,263	$238,796	$476,639	$1,432,401

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

333.58%

Cap Rate

775.15%

Return on Investment

335.3%

1902 Nomas St Dallas, TX, 75212

5 bed • 3 bath • 15 guests

Purchase Price

Est. $29/mo

This property is for sale!

Contact Agent

7796

Airbnb Investor Score

$47,249

Annual Profit

775.2%

Cap Rate

333.6%

Cash on Cash

$70,510

Annual Revenue

BNBCalc predicts this property will get $351 per night with 55% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$73,400

Avg annual revenue

55%

Avg occupancy rate

$351

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

$35k

$75k

$110k

$155k

$47,249

Profit

Revenue

$70,510

Operating Expenses

$22,846

Operating Income

$47,664

Mortgage & Taxes

$415

Profit (Cash Flow)

$47,249

$14,164

Cash Investment

Down Payment

$1,230

Renos & Furnishing

$12,750

Closing Costs

$184

Total

$14,164

DSCR Ratio

Strong

114.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

333.58%

Cap Rate

775.15%

Return on Investment

335.3%

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

$292

Deductible property tax

$61

Your total deduction

-$44,881

Your adjusted annual income

$150,000 - -$44,881 = $194,881

Taxes on $194,881 (30%)

$58,464

Your old tax bill

$45,000

Your new tax bill

$58,464

Estimated tax savings

-$13,464

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

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 WITH REDUCED FLOOD RISK DUE TO LEVEE

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -