BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2319 Tinker Trail, Wichita Falls, TX, 76306

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$40,454

Profit (Cash Flow)

-$2,737

Cash on Cash Return

-31.8%

Annual Revenue

$40,454

AirDNA projects $123/night at 68% occupancy ($30,549). Airbtics projects $156/night at 59% occupancy ($33,617). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 71% occupancy rate, $156 rate per night.

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

Percentiles25%50%75%90%
Revenue$19,538$28,117$42,238$75,689
Occupancy49%59%71%86%
Nightly Rate$104$125$156$233

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
Cottage on Morningside Historic District

No image available

$21,392
$86
65%
312$30❌❌❌Y / Y⭐️ 4.9 (366)
Relaxing Comfortable Home Away From Home

No image available

$24,644
$104
63%
322$30❌❌❌Y / Y⭐️ 4.9 (199)
Cozy Craftsman

No image available

$26,592
$134
52%
312$100❌❌✅Y / Y⭐️ 4.8 (71)
Hideaway on Speedway!

No image available

$30,545
$134
59%
334$100✅❌✅Y / Y⭐️ 4.8 (48)
Roam & Rest

No image available

$37,298
$163
59%
322$150✅❌✅Y / Y⭐️ 4.8 (31)
3 Bed+Game Room in Wichita Falls close to AirForce

No image available

$31,447
$140
56%
311$150❌❌✅Y / Y⭐️ 4.5 (12)
The Black Pearl

No image available

$21,376
$116
46%
311$80❌❌✅Y / Y⭐️ 4.5 (37)
Condo next to Gordon Lake in Iowa Park

No image available

$15,568
$91
43%
331$50❌❌❌Y / Y⭐️ 4.6 (37)
Lakefront Guesthouse - spacious and quiet

No image available

$36,128
$242
33%
332$250❌❌✅N / N⭐️ 5 (11)
The Langford

No image available

$26,246
$101
71%
312$0❌❌❌Y / Y⭐️ 5 (30)
The Fain Casa

No image available

$39,555
$120
86%
315$95❌❌✅Y / Y⭐️ 4.8 (221)
The Sheppard House -near AFB gate-minutes from MSU

No image available

$29,066
$94
81%
3210$175❌❌❌Y / Y⭐️ 5 (37)
Country Oasis Near Sheppard AFB

No image available

$18,362
$105
46%
322$30❌❌❌Y / Y⭐️ 4.8 (31)
Looking for 5-stars? U found this awesome place!

No image available

$45,895
$233
53%
322$80❌❌❌Y / Y⭐️ 5 (86)
Welcome to Dewey Villa!

No image available

$35,732
$145
62%
322$100❌❌❌Y / Y⭐️ 5 (23)
Ruskin- Full Home

No image available

$20,110
$116
44%
322$75❌❌❌Y / N⭐️ 4.8 (30)
The Bungalow on Speedway

No image available

$29,146
$224
35%
322$75❌❌❌Y / Y⭐️ 5 (34)
Cheerful Country Club Cottage Near MSU

No image available

$30,243
$214
38%
322$80❌❌❌Y / Y⭐️ 5 (53)
Home in Faith Village

No image available

$39,643
$112
93%
322$80❌❌✅Y / Y⭐️ 5 (44)
Oasis in the Falls-Private Hot Tub-Gas Fireplace

No image available

$36,511
$165
54%
321$150✅✅❌Y / Y⭐️ 4.9 (351)
One of the best houses in town

No image available

$22,462
$125
47%
321$30❌❌✅Y / Y⭐️ 4.5 (73)
Cheerful Home in the Heart of Wichita Falls

No image available

$31,888
$119
71%
322$40❌❌❌Y / Y⭐️ 5 (102)
The Claire Lou

No image available

$31,153
$149
55%
322$115❌❌✅Y / Y⭐️ 5 (79)
Cozy Cottage next to MSU Texas

No image available

$42,434
$126
90%
321$28❌❌❌Y / Y⭐️ 5 (123)
Wichita Falls Home w/ Private Pool: 2 Mi to Lake!

No image available

$47,334
$169
73%
322$103✅❌✅Y / Y⭐️ 4.8 (68)
Close to Sheppard AirForce Base

No image available

$33,081
$102
86%
322$50❌❌✅Y / Y⭐️ 4.8 (18)
The Primrose

No image available

$20,199
$98
51%
321$75❌❌❌Y / Y⭐️ 4.8 (46)
Kenley house

No image available

$27,486
$89
78%
312$150❌❌❌Y / Y⭐️ 4.8 (12)
Lovely Spacious home available for long stay

No image available

$36,793
$154
61%
322$200❌❌✅Y / Y⭐️ 4.8 (36)
Mid-Century Modern Ranch centrally located in town

No image available

$35,719
$133
71%
322$75❌❌✅Y / Y⭐️ 4.8 (64)
Cute home close to everything!

No image available

$33,628
$125
70%
322$60❌❌❌Y / N⭐️ 5 (38)
Centrally located 3 bedroom / 1 Bathroom home

No image available

$26,186
$116
58%
313$125❌❌❌Y / Y⭐️ 4.5 (6)
Cozy & beautiful remodeled Home

No image available

$35,437
$103
94%
312$0❌❌✅Y / N⭐️ 4.3 (11)
1920s Farmhouse Wichita Falls

No image available

$62,822
$334
50%
321$85❌❌❌Y / Y⭐️ 5 (41)
Amber

No image available

$20,111
$92
55%
322$75❌❌❌Y / N⭐️ 4.7 (28)
Travelers Abode 3BDRM/2BTH

No image available

$27,516
$117
61%
322$80❌❌❌Y / Y⭐️ 4.6 (27)
HYGGE HUS (Hoo ga) Feel the Comfort

No image available

$39,939
$135
79%
322$85❌❌❌Y / Y⭐️ 5 (18)
Three Bed next to Air Force base

No image available

$31,959
$130
64%
312$150❌❌✅Y / Y⭐️ 3.8 (5)

Return Metrics

-31.82% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$2,736-$5,473-$8,209-$10,946-$13,683-$27,366-$82,099
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-$2,736-$5,473-$8,209-$10,946-$13,683-$27,366-$82,099

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-31.82%

Payback Period Days

0

Return on Investment

-31.82%

property-location

2319 Tinker Trail Wichita Falls, Texas, 76306

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

Wichita Falls

Zoning


Laws

$40,454

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $123/night at 68% occupancy.Projected nightly rate is $156/night at 59% occupancy.

Top 28% of comparables

Top 26% 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.

$32,131

Avg annual revenue

59%

Avg occupancy rate

$156

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

$30k

$45k

$65k

Sign up to see the data on 40 all comparables

-$2,737

Profit

Revenue

$40,454

Operating Expenses

$17,259

Operating Income

$23,195

Net Effective Rent

$25,932

Profit (Cash Flow)

-$2,737

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-31.82%

Payback Period Days

0