BNBCalc Short Term Rental Rental Arbitrage Analysis 2900 Canton St, Dallas, TX, 75226

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

Troy & terri Copeland

Owners/Managers at TNT Vacation Rentals

+1(469) 844-8769

admin@tntvacationrentals.com

tntvacationrentals.directstays.com

Annual Revenue

$27,349

Profit (Cash Flow)

-$5,006

Cash on Cash Return

-115.1%

Annual Revenue

$27,349

AirDNA projects $131/night at 50% occupancy ($23,923). Airbtics projects $117/night at 64% occupancy ($27,349). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 64% occupancy rate, $117 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,955	$27,517	$44,330	$51,809
Occupancy	54%	63%	80%	86%
Nightly Rate	$96	$113	$144	$156

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Midnight City - Luxury City view	$29,531	$175	40%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (76)
6 Mins to Deep Ellum \| Free Pkng \| Self Check In	$21,050	$96	54%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (66)
Lux Loft in Deep Ellum\|All Inclusive\| Free Parking	$34,540	$98	95%	1	1	1	$15	✅	❌	❌	Y / Y	⭐️ 5 (220)
Art Novea Deep Ellum	$27,060	$131	51%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (240)
Urban Living Loft \| Deep Ellum Downtown Dallas	$36,347	$139	65%	1	1	1	$109	✅	❌	❌	Y / Y	⭐️ 4.5 (137)
In the Heart of Dallas \| City Views+Free Parking	$33,385	$95	94%	1	1	1	$20	✅	❌	❌	Y / Y	⭐️ 4.5 (264)
New Year, New Adventures! Cozy 1BR Awaits!	$26,483	$134	54%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (65)
Cozy 1bedrm/1bed/air mattress	$27,375	$87	80%	1	1	1	$79	✅	❌	❌	Y / Y	⭐️ 5 (22)
Golden Getaway in Deep Ellum	$17,494	$103	43%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (110)
Abstract Attraction-Pool-Free Garage Parking	$29,084	$108	69%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (203)
DeepEllum HiddenGem w/pool view	$32,203	$106	80%	1	1	1	$40	✅	❌	❌	Y / Y	⭐️ 5 (119)
Lux Loft in Deep Ellum	$33,875	$97	94%	1	1	2	$20	✅	❌	❌	Y / Y	⭐️ 5 (125)
Serenity in the City-pool view,free garage parking	$23,441	$107	55%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (153)
Comfortable Stay Near Downtown & Deep Ellum	$23,806	$144	44%	1	1	1	$30	✅	❌	❌	Y / Y	⭐️ 5 (15)
B-Cool Loft in Deep Ellum Free Wi-Fi & Laundry	$28,798	$171	45%	1	1	2	$83	❌	❌	❌	Y / Y	⭐️ 5 (57)
Parking\| King-BaylorMed\|Gym\| Wi-Fi\| W/D\|-365	$40,256	$124	86%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (57)
Uptown/Downtown Dallas	$22,814	$154	35%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (24)
1 Br 1 Bath Downtown Dallas Luxury Apartment	$21,473	$129	43%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (94)
Downtown Gem / Deep Ellum Vibes	$48,342	$151	83%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 5 (75)
Groovy Loft! Central-City Views, Gated Parking	$26,966	$123	55%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (137)
Spacious Vaulted Ceiling Beautiful Studio Style	$24,519	$74	85%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (320)
Comfortable 1 Bedroom condo	$28,022	$87	88%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (46)
Purple Modern Elegance in Deep Ellum near Downtown	$23,220	$108	55%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (207)
1BR Retreat \| King Bed \| WiFi \| Washer/Dryer	$27,066	$103	63%	1	1	1	$150	✅	❌	✅	Y / Y	⭐️ 4.7 (36)
The hideaway	$45,106	$158	78%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (63)
Cozy 1 bedroom In (Deep Ellum.)	$28,962	$106	69%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Luxury Apartment in Downtown Dallas + Skyline View	$38,064	$160	65%	1	1	2	$0	✅	✅	✅	Y / N	⭐️ 5 (29)
1 Bedroom apt suite w/Wifi fitness room Deep Ellum	$29,515	$144	56%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (27)
Deep Ellum Live	$23,210	$80	68%	1	1	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (112)
A modern sleek apt in Deep Ellum	$24,775	$119	55%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (19)
Luxury Downtown Dallas 1Br Condo/Gym	$35,203	$156	58%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (27)
Theatre Suite ~ City Views ~ Secret Game Room~	$11,526	$47	67%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (17)
Downtown Dallas Retreat	$24,046	$90	73%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (77)
Cozy Downtown-Deep Ellum Oasis 1bd/1bath	$25,384	$79	80%	1	1	1	$40	✅	❌	❌	Y / Y	⭐️ 4.8 (90)
The Urban Dwelling	$19,617	$134	40%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Beautiful 1 bedroom with pool	$25,208	$102	62%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 4.5 (166)
Deep Ellum Lux	$33,731	$144	64%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (18)
Red Rose Downtown-DEEP ELLUM Train & Free Parking	$28,355	$127	61%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (30)
😍Cozy 1bd in the ❤ of downtown Dallas!(w/parking)	$23,692	$79	80%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 5 (61)
Spacious Loft - Downtown View	$34,515	$144	62%	1	1	1	$80	✅	✅	✅	Y / Y	⭐️ 4.8 (65)

Return Metrics

-115.07% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,005	-$10,011	-$15,017	-$20,023	-$25,029	-$50,059	-$150,178
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	-$5,005	-$10,011	-$15,017	-$20,023	-$25,029	-$50,059	-$150,178

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-115.07%

Payback Period Days

Return on Investment

-115.07%

2900 Canton St Dallas, Texas, 75226

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Troy & terri

Owners/Managers at TNT Vacation Rentals

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$27,349

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $131/night at 50% occupancy ($23,923.48). Airbtics projects $117/night at 64% occupancy ($27,349).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$28,451

Avg annual revenue

64%

Avg occupancy rate

$117

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

$10k

$25k

$35k

$50k

-$5,006

Profit

Revenue

$27,349

Operating Expenses

$15,555

Operating Income

$11,794

Net Effective Rent

$16,800

Profit (Cash Flow)

-$5,006

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-115.07%

Payback Period Days