BNBCalc Short Term Rental Investment Analysis 2274 Red Chute Dr, Dallas, TX 75253

4 bed • 2 bath • 12 guests • $300,000

BNB

Calc

Annual Revenue

$35,794

Profit (Cash Flow)

-$2,776

Cap Rate

5.8%

Annual Revenue

$35,794

AirDNA projects $175/night at 56% occupancy ($35,793). Airbtics projects $272/night at 63% occupancy ($62,588). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $175 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,074	$66,573	$94,834	$131,738
Occupancy	50%	64%	71%	86%
Nightly Rate	$183	$272	$349	$402

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous 4 Bedroom Near Uptown/Downtown/Deep Ellum	$46,353	$301	40%	4	3	1	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (331)
Pool, HOT TUB and Huge Game Room	$54,227	$136	98%	4	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.6 (166)
Cozy House	$29,646	$89	87%	4	3	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (339)
Blue Cottage at Eastwood Hills	$62,181	$271	61%	4	3	2	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
Ranch Home Resort on 1/2 Acre -Pool, Hot Tub, Yard	$111,835	$347	86%	4	3	2	$299	✅	✅	✅	Y / Y	⭐️ 5 (76)
PoolTable+PingPong+FirePit+BBQ - Deep Ellum/DT Adj	$49,556	$179	69%	4	4	1	$235	✅	❌	✅	Y / Y	⭐️ 4.8 (144)
Retroland! \| Hot Tub + Pool \| Arcade \| 7 min Dtown	$100,897	$402	65%	4	3	1	$230	✅	✅	✅	Y / Y	⭐️ 4.8 (106)
Pickleball Vacation In Dallas! Private 30x60 Court	$50,964	$255	51%	4	3	2	$280	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
KL Residence \| Rooftop Projector \| 5 Min-Downtown	$43,773	$238	48%	4	4	2	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
Modern House- Easy DFW access	$27,991	$153	41%	4	3	1	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Dallas Modern 4BR New Build - Great For Families	$69,295	$290	59%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (115)
Cozy 4br w office home for you - Entire home	$38,269	$291	35%	4	3	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (20)
Dream Home NOT Townhome - East Dallas No. 4601	$99,834	$533	50%	4	4	1	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
Laid-back Lakewood 4-Bed	$40,599	$112	90%	4	3	2	$189	❌	❌	✅	Y / Y	⭐️ 5 (131)
The Backyard at Fair Park-5 mints from deep ellum	$54,957	$345	42%	4	4	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (37)
The Only Private Pickleball Vacation in Dallas!	$56,916	$277	54%	4	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (4)
Lux Downtown Estate Heated Pool and Spa Sleeps 18!	$80,331	$370	57%	4	3	2	$285	✅	✅	✅	Y / Y	⭐️ 4.8 (225)
Urban Haven: Downtown/South Dallas/Uptown	$35,249	$185	50%	4	3	2	$179	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Dallas4 BR w/ Hot Tub, FirePit &Basketball Hoop	$47,244	$169	67%	4	3	1	$200	❌	✅	✅	Y / Y	⭐️ 4.8 (210)
Panoramic 4BR/3B Pool Grill Sauna Game Room	$80,176	$306	68%	4	3	1	$240	✅	✅	✅	Y / Y	⭐️ 4.8 (40)
Your Home away from Home!	$42,661	$355	32%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
Downtown 4 Bed with Pool and Spa! Near It All!	$59,013	$250	63%	4	3	2	$185	✅	✅	✅	Y / Y	⭐️ 4.8 (26)
Dallas Haven: Spacious, Comfortable & Convenient	$33,476	$109	74%	4	3	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Beautiful home in Dallas near lake Ray Hubbard	$29,388	$128	59%	4	3	2	$160	❌	✅	❌	Y / Y	⭐️ 5 (30)
CozySuites \| TWO Modern Apartments	$96,169	$395	62%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Cozysuites \| TWO Sunny and Urban 2BR Apartment	$119,946	$395	79%	4	4	2	$210	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Modern Luxury 4 Bed 4 Bath in the Heart of Dallas	$71,265	$285	64%	4	4	2	$375	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Modern Luxury 4 Bed/ 4 Bath in the Heart of Dallas	$65,585	$259	64%	4	4	2	$375	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
The Peninsula - 1 Mile from Downtown Dallas, Texas	$73,564	$312	64%	4	3	2	$220	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
Uptown/Downtown Dallas 4 BR Home w/ Backyard!	$128,138	$445	76%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
Modern 4BR Home \| Ping Pong \| Near Downtown Dallas	$73,069	$273	70%	4	4	2	$205	❌	❌	✅	Y / Y	⭐️ 4.6 (115)
Luxury 4BR Home \| Mins to DT \| Private Yard/Garage	$73,966	$245	79%	4	4	2	$205	❌	❌	✅	Y / Y	⭐️ 4.7 (81)
Architecturally unique luxury home in Dallas	$87,179	$477	49%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (71)
Cozy Chic Dallas Retreat	$39,289	$116	86%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (98)
Beautiful Bishop Arts Townhouses: Sleeps 16 People	$57,321	$409	36%	4	4	2	$350	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Upscale Uptown Estate in heart of Dallas	$100,047	$392	64%	4	4	2	$302	❌	❌	✅	Y / Y	⭐️ 4.8 (100)
Luxury Peaceful 4Bedroom House	$44,902	$199	60%	4	3	2	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
Comfy, spacious ,Luxurious !Just what you deserve!	$65,477	$261	67%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (104)
Fam Friendly AreaI Walk to Shops/Bars I Mins to DT	$55,192	$211	69%	4	4	2	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (197)
Huge Home w/ Gameroom, Patio, & Secret Room!	$48,956	$129	94%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (144)

Return Metrics

-3.49% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,776	-$5,552	-$8,329	-$11,105	-$13,881	-$27,763	-$83,290
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$306,223	$312,717	$319,489	$326,547	$333,900	$375,411	$644,888

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.49%

Cap Rate

5.82%

Return on Investment

11.53%

2274 Red Chute Dr Dallas, TX, 75253

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,439/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$2,776

Annual Profit

5.8%

Cap Rate

-3.5%

Cash on Cash

$35,794

Annual Revenue

BNBCalc predicts this property will get $272 per night with 63% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 76% of comparables

Seasonality

40 Airbnb Comparables

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

$63,622

Avg annual revenue

63%

Avg occupancy rate

$272

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

$95k

$130k

-$2,776

Profit

Revenue

$35,794

Operating Expenses

$18,333

Operating Income

$17,461

Mortgage & Taxes

$20,237

Profit (Cash Flow)

-$2,776

$79,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$10,500

Closing Costs

$9,000

Total

$79,500

DSCR Ratio

Weak

0.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.49%

Cap Rate

5.82%

Return on Investment

11.53%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$33,946

Your adjusted annual income

$150,000 - $33,946 = $116,054

Taxes on $116,054 (30%)

$34,816

Your old tax bill

$45,000

Your new tax bill

$34,816

Estimated tax savings

$10,184

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: -