property-location

200 N Henderson Ave Dallas, Texas

1 bed • 1 bath • 4 guests

Monthly Rent

$33,977

Annual Revenue

Median of 25 comps selected by Colin, creator of this analysis.

Avg Daily Rate
$179
Occupancy
52%

$5k

$25k

$50k

$70k

Private King Suite | Parking | Near Deep Ellum
$70,797
$311
44%
14411$96❌❌✅Yes / Yes❌⭐️ 4.94 (16)Profile
Luxury stay in Downtown Dallas!
$47,649
$146
73%
11412$125❌❌✅Yes / Yes❌⭐️ 4.94 (155)Profile
Luxury Stay in the Heart of Dallas!
$46,536
$132
74%
12412$125❌❌❌Yes / Yes❌⭐️ 4.89 (109)Profile
Bohemian Backhouse Bungalow-minutes to state fair
$45,991
$162
70%
13411$0❌❌✅Yes / Yes❌⭐️ 4.88 (274)Profile
Luxury Stay in Downtown Dallas + Large Backyard!
$42,973
$154
61%
11412$125❌❌✅Yes / Yes❌⭐️ 4.92 (79)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$2,443/mo

Avg profit / month

-$609/mo

Best profit month

Jul -$229

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-156.4%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.