BNBCalc Short Term Rental Investment Analysis 2321 3rd St, Sachse, TX 75048

3 bed • 2 bath • 9 guests • $246,000

BNB

Calc

Annual Revenue

$45,897

Profit (Cash Flow)

$9,656

Cap Rate

10.7%

Annual Revenue

$45,897

AirDNA projects $215/night at 35% occupancy ($27,484). Airbtics projects $206/night at 61% occupancy ($45,896). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,403	$43,801	$57,259	$92,140
Occupancy	52%	61%	68%	80%
Nightly Rate	$155	$187	$218	$302

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Richardson Station	$34,033	$139	61%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (129)
Lake house	$50,566	$240	53%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (38)
Country Living - 2 Acre premise	$48,907	$186	68%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (7)
Farmhouse Retreat\|HOT TUB \|Spanishpool, Basketball	$64,831	$292	57%	3	2	1	$185	✅	✅	✅	Y / Y	⭐️ 4.9 (109)
Sunset Rose Retreat	$59,581	$232	66%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (104)
Vivid Vibes:A Burst of Energy	$42,235	$188	59%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Picture Perfect StayCation Specials	$38,686	$155	67%	3	2	3	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (122)
The Sleepy Owl	$36,942	$194	48%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.6 (41)
Modern French 3 bedroom home	$41,318	$213	53%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Fully Remodeled Split Level Home	$37,342	$159	63%	3	2	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (23)
\| Unique Gem in Downtown Plano \|	$41,901	$212	50%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.7 (108)
Quaint & Quiet Stay close to Lake. Relaxing home!	$48,219	$162	75%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (110)
Cozy Paradise w/ Hot Tub, 3King Beds &Game Room	$85,548	$424	53%	3	2	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (154)
Texas ranch style 3-bedroom Home with patio & fire	$45,184	$196	61%	3	2	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (107)
One Story House-Central Location-Sleeps Five	$40,629	$140	74%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (85)
Cozy 3-Bedroom Full Residential Home in Garland	$38,987	$130	80%	3	2	3	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (100)
Lovely 3 bedroom home residential	$46,466	$130	96%	3	2	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (47)
Country Living by Lake Lavon and Historic Wylie!	$41,411	$177	60%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (55)
Comfortably Renovated! Near Lake RH! Game Room!	$30,506	$105	70%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (27)
Spacious Home/Family with patio & grill.	$40,386	$217	47%	3	2	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (58)
Heart of Rowlett - 3 BD,2BA Cozy Getaway w Patio	$125,604	$539	62%	3	2	1	$167	❌	❌	✅	Y / Y	⭐️ 5 (17)
Cozy home in the heart of Plano	$39,065	$123	85%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (51)
Modern \| Dallas \| Arcade \| Sleeps 8 \| PetFriendly	$48,410	$216	55%	3	2	2	$159	❌	❌	✅	Y / Y	⭐️ 5 (50)
Cozy Three Bedroom House with Pool Table	$42,612	$175	64%	3	2	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (66)
Cozy 3-Bedroom Home with Fireplace & Game Room!	$40,543	$184	57%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (69)
BIG Cozy Full House Kingbed & have all you need	$27,501	$221	34%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Richardson Hideaway. Cozy, Quiet, and Homey	$44,418	$160	74%	3	2	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (120)
Family-Friendly Rowlett Home: 23 Mi To Dallas	$31,958	$191	38%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Relax, Play, and Work near CityLine in Richardson	$69,631	$226	84%	3	2	7	$125	✅	❌	✅	Y / Y	⭐️ 4.7 (51)
Pool + Jacuzzi: A Gem, The Perfect House of Zen	$47,322	$189	65%	3	2	1	$140	✅	❌	✅	Y / Y	⭐️ 4.8 (46)
The Peppertree Corporate Housing, Beautiful, Pets	$35,991	$138	65%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (13)
Spacious Garland Vacation Rental w/ Private Pool!	$77,090	$394	52%	3	3	2	$207	✅	❌	❌	Y / Y	⭐️ 5 (2)
The Casita Executive Home, Location, Pet Friendly	$25,624	$172	38%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (8)
Arcade Mania - Large Yard 4 Doggies! 4 Smart TVs	$35,506	$184	49%	3	2	3	$135	❌	❌	✅	Y / Y	⭐️ 4.7 (80)
Work & Family-Friendly 3/2/2 Stylish Home	$46,326	$147	84%	3	2	5	$180	❌	❌	✅	Y / Y	⭐️ 5 (30)
Lakeside Elegance Chic 3BR 2.5B	$104,685	$431	66%	3	3	5	$249	❌	❌	✅	Y / Y	⭐️ 5 (3)
Newly Remodeled Staycation In Quiet Neighborhood	$32,085	$235	35%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (84)
Tranquil & very comfortable Home Near Dallas!	$42,473	$193	58%	3	2	3	$225	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Relaxing Cottagehouse near Richland College	$21,239	$104	47%	3	2	1	$200	❌	❌	✅	N / N	⭐️ 4.8 (4)
Cozy Home Away From Home!	$44,758	$155	76%	3	3	1	$95	❌	❌	✅	Y / N	⭐️ 4.5 (2)

Return Metrics

14.83% 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)	$9,655	$19,311	$28,966	$38,622	$48,278	$96,556	$289,668
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$196,800	$196,800	$196,800	$196,800	$196,800	$196,800	$196,800
Down Payment	$49,200	$49,200	$49,200	$49,200	$49,200	$49,200	$49,200
Property Appreciation	$7,380	$14,981	$22,810	$30,875	$39,181	$84,603	$351,106
Total Return	$263,035	$280,292	$297,777	$315,497	$333,459	$427,159	$886,775

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.83%

Cap Rate

10.67%

Return on Investment

29.88%

2321 3rd St Sachse, TX, 75048

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,180/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$9,655

Annual Profit

10.7%

Cap Rate

14.8%

Cash on Cash

$45,897

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $215/night at 35% occupancy.Projected nightly rate is $206/night at 61% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$47,412

Avg annual revenue

61%

Avg occupancy rate

$206

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

$20k

$55k

$90k

$125k

$9,656

Profit

Revenue

$45,897

Operating Expenses

$19,647

Operating Income

$26,250

Mortgage & Taxes

$16,594

Profit (Cash Flow)

$9,656

$65,080

Cash Investment

Down Payment

$49,200

Renos & Furnishing

$8,500

Closing Costs

$7,380

Total

$65,080

DSCR Ratio

Strong

1.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.83%

Cap Rate

10.67%

Return on Investment

29.88%

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

$11,675

Deductible property tax

$2,435

Your total deduction

$16,272

Your adjusted annual income

$150,000 - $16,272 = $133,728

Taxes on $133,728 (30%)

$40,118

Your old tax bill

$45,000

Your new tax bill

$40,118

Estimated tax savings

$4,882

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:

9,780 sqft

Year built:

2015

Size:

1,609 sqft

Type:

SFR

Parking:

Heating:

Central

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
6601 Dewitt Rd	3	3	1,299	-	7,620	1984	$0	-
2708 Mcdearmon St	3	1	996	-	11,025	1959	$0	-
3820 Lillie St	3	2	1,440	-	7,800	1983	$0	-
4010 7th St	3	2	1,365	-	7,800	1985	$0	-
5426 Park Lake Blvd	3	2	1,776	-	12,000	1984	$0	-
2601 Mcdearmon St	4	2	1,469	-	9,900	1959	$0	-
6905 Canyon Meadow Dr	5	4	3,737	-	0	2010	$500,000	-
1118 Donegal Ln	5	3	3,302	-	6,600	1995	$0	-
2528 Herring Cir	3	2	1,388	-	7,500	1984	$0	-
2507 Carrie Ln	3	2	1,560	-	7,350	1994	$0	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 9,780 sqft

Building area: 1,609 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 48002500020190000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $436,310

County Est. Land Value: $127,140

Assessed Land Value: $127,140

County Est. Structure Value: $309,170

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
01/30/24	$0	0%	Ezequiel Orozco
04/05/05	$0	0%	Juan Orozco, Yolanda Orozco

Ownership

Name: Ezequiel Orozco

Owner Occupied: No

Owner Mailing Address: 2321 3rd St, Sachse, TX 75048

Years Owned: 10

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: Yes

Foreclosure: Yes

Schools

Elementary School: Centerville Elementary School with 4/10 star rating
Middle School: Webb Middle School with 5/10 star rating
High School: S Garland High School with 3/10 star rating