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

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$27,843

Profit (Cash Flow)

-$8,177

Cash on Cash Return

-188.0%

Annual Revenue

$27,843

AirDNA projects $131/night at 49% occupancy ($23,445). Airbtics projects $121/night at 63% occupancy ($27,842). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 63% occupancy rate, $121 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,114	$28,127	$43,812	$52,832
Occupancy	53%	63%	80%	85%
Nightly Rate	$99	$116	$143	$161

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	$27,427	$180	36%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (77)
6 Mins to Deep Ellum \| Free Pkng \| Self Check In	$21,050	$96	54%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (66)
DeepEllum HiddenGem w/pool view	$33,614	$110	81%	1	1	1	$40	✅	❌	❌	Y / Y	⭐️ 5 (122)
Lux Loft in Deep Ellum\|All Inclusive\| Free Parking	$34,828	$99	95%	1	1	1	$15	✅	❌	❌	Y / Y	⭐️ 5 (232)
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	$34,014	$97	94%	1	1	1	$20	✅	❌	❌	Y / Y	⭐️ 4.5 (268)
New Year, New Adventures! Cozy 1BR Awaits!	$26,483	$134	54%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (65)
Golden Getaway in Deep Ellum	$17,618	$106	42%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (118)
Abstract Attraction-Pool-Free Garage Parking	$29,386	$111	68%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (209)
Lux Loft in Deep Ellum	$34,482	$99	94%	1	1	2	$20	✅	❌	❌	Y / Y	⭐️ 5 (125)
Cozy 1bedrm/1bed/air mattress	$28,717	$93	79%	1	1	1	$79	✅	❌	❌	Y / Y	⭐️ 5 (25)
Comfortable Stay Near Downtown & Deep Ellum	$23,384	$148	42%	1	1	1	$30	✅	❌	❌	Y / Y	⭐️ 5 (17)
Serenity in the City-pool view,free garage parking	$22,876	$108	53%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (155)
B-Cool Loft in Deep Ellum Free Wi-Fi & Laundry	$28,798	$171	45%	1	1	2	$83	❌	❌	❌	Y / Y	⭐️ 5 (57)
FreeParking King-Pool-BaylorMed-Gym Wi-Fi-W/D-365	$40,191	$128	83%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (60)
Comfortable 1 Bedroom condo	$29,968	$92	89%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (49)
Uptown/Downtown Dallas	$22,832	$158	34%	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	$47,234	$150	82%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 5 (77)
Groovy Loft! Central-City Views, Gated Parking	$27,123	$130	53%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (139)
Spacious Vaulted Ceiling Beautiful Studio Style	$25,497	$77	85%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (325)
The hideaway	$47,141	$161	80%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (69)
Luxury Apartment in Downtown Dallas + Skyline View	$38,778	$163	65%	1	1	2	$0	✅	✅	✅	Y / N	⭐️ 5 (32)
1 Bedroom apt suite w/Wifi fitness room Deep Ellum	$31,973	$156	56%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (29)
Purple Modern Elegance in Deep Ellum near Downtown	$22,818	$110	53%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (212)
Theatre Suite ~ City Views ~ Secret Game Room~	$10,629	$44	66%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (19)
1BR Retreat \| King Bed \| WiFi \| Washer/Dryer	$27,066	$103	63%	1	1	1	$150	✅	❌	✅	Y / Y	⭐️ 4.7 (36)
Cozy 1 bedroom In (Deep Ellum.)	$28,962	$106	69%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Downtown Dallas Retreat	$25,730	$95	74%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (82)
A modern sleek apt in Deep Ellum	$24,775	$119	55%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (19)
The Urban Dwelling	$21,309	$142	41%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Deep Ellum Lux	$35,627	$157	62%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (20)
Red Rose Downtown-DEEP ELLUM Train & Free Parking	$31,388	$134	64%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (35)
Cozy Downtown-Deep Ellum Oasis 1bd/1bath	$25,384	$79	80%	1	1	1	$40	✅	❌	❌	Y / Y	⭐️ 4.8 (90)
Luxury Downtown Dallas 1Br Condo/Gym	$38,478	$177	56%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (27)
Luxe 1-BR in Deep Ellum w/Epic Downtown View	$15,091	$133	31%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (34)
Beautiful 1 bedroom with pool	$25,208	$102	62%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 4.5 (166)
😍Cozy 1bd in the ❤ of downtown Dallas!(w/parking)	$23,692	$79	80%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 5 (61)
Deep Dallas Dream	$31,018	$113	75%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (28)

Return Metrics

-187.97% 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)	-$8,176	-$16,353	-$24,530	-$32,707	-$40,884	-$81,769	-$245,309
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	-$8,176	-$16,353	-$24,530	-$32,707	-$40,884	-$81,769	-$245,309

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-187.97%

Payback Period Days

Return on Investment

-187.97%

2900 Canton St Dallas, Texas, 75226

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$27,843

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $131/night at 49% occupancy ($23,445.01). Airbtics projects $143/night at 63% occupancy ($27,842).

Occupancy Rate

Top 51% 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.

$28,636

Avg annual revenue

63%

Avg occupancy rate

$121

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

$20k

$35k

$50k

-$8,177

Profit

Revenue

$27,843

Operating Expenses

$15,620

Operating Income

$12,223

Net Effective Rent

$20,400

Profit (Cash Flow)

-$8,177

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-187.97%

Payback Period Days