BNBCalc Short Term Rental Investment Analysis 294 W Corporate Dr, Lewisville, TX 75067

2 bed • 2 bath • 6 guests • $3,000

BNB

Calc

Annual Revenue

$35,779

Profit (Cash Flow)

$17,246

Cap Rate

581.6%

Annual Revenue

$35,779

AirDNA projects $231/night at 64% occupancy ($53,997). Airbtics projects $158/night at 62% occupancy ($35,779). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 62% occupancy rate, $158 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,119	$35,704	$42,249	$52,292
Occupancy	41%	63%	88%	90%
Nightly Rate	$118	$163	$185	$200

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
JD's Getaway with Hot Tub / Near DFW Airport	$75,457	$187	90%	2	2	2	$145	❌	✅	❌	Y / Y	⭐️ 5 (186)
Executive townhouse with 2 car garage	$43,776	$261	44%	2	3	30	$249	❌	❌	✅	Y / Y	⭐️ 5 (1)
1 story duplex, 2 bedroom/2 bath next to my others	$36,181	$92	93%	2	2	1	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (447)
Cozy Newly Renovated Entire Residential Home 2Br/2BA Veterans/Medical professionals/law enforcement	$49,719	$136	83%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (142)
2 story duplex in Lewisville. 2 bed/bath	$35,227	$94	90%	2	2	1	$40	❌	❌	❌	Y / Y	⭐️ 4.7 (576)
Stylish Lewisville Home Near Downtown Dallas!	$27,161	$181	41%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Good vibes home! Newly Renovated!	$18,739	$160	32%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Apartment · Apartment · Home Away From Home On a Popular Golf Course.	$30,993	$112	65%	2	1	1	$95	✅	✅	✅	Y / Y	⭐️ 4.8 (84)
Modern Coppell Retreat w/ Patio + Fire Pit!	$37,668	$166	62%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (16)

Return Metrics

239.85% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,245	$34,491	$51,736	$68,982	$86,228	$172,456	$517,368
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,400	$2,400	$2,400	$2,400	$2,400	$2,400	$2,400
Down Payment	$600	$600	$600	$600	$600	$600	$600
Property Appreciation	$90	$182	$278	$376	$477	$1,031	$4,281
Total Return	$20,335	$37,673	$55,015	$72,359	$89,705	$176,487	$524,650

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

239.85%

Cap Rate

581.59%

Return on Investment

241.51%

294 W Corporate Dr Lewisville, TX, 75067

2 bed • 2 bath • 6 guests

Purchase Price

Est. $14/mo

Inquire about this property

Contact Agent

5810

Airbnb Investor Score

$17,245

Annual Profit

581.6%

Cap Rate

239.9%

Cash on Cash

$35,779

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $231/night at 64% occupancy ($53,997.67). Airbtics projects $158/night at 62% occupancy ($35,779).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$36,912

Avg annual revenue

62%

Avg occupancy rate

$158

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

$35k

$55k

$75k

$17,246

Profit

Revenue

$35,779

Operating Expenses

$18,331

Operating Income

$17,448

Mortgage & Taxes

$202

Profit (Cash Flow)

$17,246

$7,190

Cash Investment

Down Payment

$600

Renos & Furnishing

$6,500

Closing Costs

$90

Total

$7,190

DSCR Ratio

Strong

86.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

239.85%

Cap Rate

581.59%

Return on Investment

241.51%

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

$142

Deductible property tax

$30

Your total deduction

-$14,534

Your adjusted annual income

$150,000 - -$14,534 = $164,534

Taxes on $164,534 (30%)

$49,360

Your old tax bill

$45,000

Your new tax bill

$49,360

Estimated tax savings

-$4,360

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:

4,413 sqft

Year built:

1983

Size:

1,118 sqft

Type:

MFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2426 Sendero Trl	3	1	1,118	-	7,501	1983	$0	39
292 W Corporate Dr	2	1	1,143	-	7,501	1983	$0	-
2401 Mustang Ct	2	1	1,143	-	5,650	1983	$0	-
288 W Corporate Dr	2	1	1,118	-	8,002	1983	$0	26
2409 Sendero Trl	3	1	1,143	-	4,992	1983	$0	-
247 E Corporate Dr	-	1	250,334	-	546,221	1985	$0	-
326 W Corporate Dr	3	1	1,118	-	5,436	1983	$0	-
2404 Sendero Trl	3	2	1,288	-	4,722	1983	$0	-
2413 Sendero Trl	3	1	1,314	-	3,999	1983	$0	66
2420 Sendero Trl	3	2	1,469	-	7,501	1983	$0	75

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Duplex (2 Units, Any Combination)

Stories: 1

Lot size: 4,413 sqft

Building area: 1,118 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: R74835

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $241,278

County Est. Land Value: $40,848

Assessed Land Value: $40,848

County Est. Structure Value: $200,430

Market Estimate: $292,336

Schools

Elementary School: Southridge Elementary School with 4/10 star rating
Middle School: Marshall Durham Middle School with 3/10 star rating