BNBCalc Short Term Rental Investment Analysis 222 Stampede St, Waxahachie, TX 75165

4 bed • 2 bath • 12 guests • $340,000

BNB

Calc

Annual Revenue

$54,202

Profit (Cash Flow)

$10,541

Cap Rate

9.8%

Annual Revenue

$54,202

AirDNA projects $270/night at 50% occupancy ($49,307). Airbtics projects $280/night at 53% occupancy ($54,202). Airbtics predicts this property will perform in the 55% revenue percentile

BNB Calc projects a 53% occupancy rate, $280 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,625	$49,561	$66,224	$76,091
Occupancy	44%	50%	58%	68%
Nightly Rate	$207	$265	$315	$385

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Farmhouse w/ Pool, Hot Tub & Fire Pit -4 BD	$65,020	$323	55%	4	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (49)
Blue Bonnet Barndominium	$39,166	$261	41%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Cabin Country Retreat ~ Scarborough Hachie Retreat	$56,631	$293	47%	4	4	2	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Country lodging great for extended and work stays!	$36,226	$202	49%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
spacious 4BR family home near popular attractions	$66,626	$222	82%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (57)
Affordable 4 rm cozy cabin like family staycation!	$42,492	$270	43%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Beautiful home 23 min from Cowboys (AT&T) Stadium	$69,624	$373	51%	4	4	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
★Executive Lakeside Estate★ Private Pool, Home+Apt	$134,303	$503	67%	4	4	2	$305	✅	❌	❌	Y / Y	⭐️ 5 (41)
15 min from Downtown Dallas 4BR King Bed	$37,112	$169	60%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (78)
Glenn Heights Serenity	$28,438	$185	42%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (22)

Return Metrics

11.88% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,540	$21,081	$31,621	$42,162	$52,702	$105,405	$316,217
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000
Down Payment	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000
Property Appreciation	$10,200	$20,706	$31,527	$42,672	$54,153	$116,931	$485,269
Total Return	$360,740	$381,787	$403,148	$424,835	$446,856	$562,337	$1,141,487

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.88%

Cap Rate

9.84%

Return on Investment

27.14%

222 Stampede St Waxahachie, TX, 75165

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,631/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$10,540

Annual Profit

9.8%

Cap Rate

11.9%

Cash on Cash

$54,202

Annual Revenue

This property is projected to be in the top 55% revenue percentile compared to similar properties nearby.
AirDNA projects $270/night at 50% occupancy ($49,307.94). Airbtics projects $280/night at 53% occupancy ($54,202).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$57,563

Avg annual revenue

53%

Avg occupancy rate

$280

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

$25k

$60k

$100k

$135k

$10,541

Profit

Revenue

$54,202

Operating Expenses

$20,726

Operating Income

$33,476

Mortgage & Taxes

$22,935

Profit (Cash Flow)

$10,541

$88,700

Cash Investment

Down Payment

$68,000

Renos & Furnishing

$10,500

Closing Costs

$10,200

Total

$88,700

DSCR Ratio

Strong

1.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.88%

Cap Rate

9.84%

Return on Investment

27.14%

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

$16,137

Deductible property tax

$3,366

Your total deduction

$64,849

Your adjusted annual income

$150,000 - $64,849 = $85,151

Taxes on $85,151 (30%)

$25,545

Your old tax bill

$45,000

Your new tax bill

$25,545

Estimated tax savings

$19,455

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 OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -