BNBCalc Short Term Rental Investment Analysis 2950 Mckinney Ave 405, Dallas, TX 75204

1 bed • 1 bath • 3 guests • $375,000

BNB

Calc

Annual Revenue

$29,062

Profit (Cash Flow)

$7,892

Cap Rate

3.1%

Annual Revenue

$29,062

AirDNA projects $144/night at 66% occupancy ($34,712). Airbtics projects $109/night at 73% occupancy ($29,062). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $109 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,387	$29,487	$49,257	$61,329
Occupancy	63%	75%	87%	92%
Nightly Rate	$66	$106	$147	$171

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Uptown Calm Views Penthouse	$33,226	$267	34%	1	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (34)
GREENHOUSE 💚 1BD 1BA 🏠 Trolley 🚎 Pets 🐶 NEW 🍀	$44,919	$129	90%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (100)
GREENHOUSE 🍀 1BD 1BA 🏠 Trolley 🚎 Pets 🐶 NEW 🌿	$47,097	$136	90%	1	1	1	$60	❌	❌	✅	N / N	⭐️ 4.8 (125)
1-Bedroom Apartment in the heart of Uptown Dallas	$43,465	$154	72%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
Luxury 1BD in Uptown \| Pool \| Gym \| Garage Parking	$62,925	$173	92%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (16)
Luxury 1BD in Uptown \| Pool \| Gym \| Garage Parking	$58,517	$170	84%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (20)
Luxury 1BD in Uptown \| Pool \| Gym \| Garage Parking	$62,446	$171	92%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (19)
Luxury 1BD in Uptown \| Pool \| Gym \| Garage Parking	$63,517	$172	91%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (34)
Luxury 1BD in Uptown \| Pool \| Gym \| Garage Parking	$59,459	$171	87%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (19)
Driem House \| Chic Uptown cottage with yard	$33,796	$114	81%	1	1	4	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (77)
Heart of Uptown King with cable & 99.9% Walk Score	$25,558	$106	64%	1	1	2	$60	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
1BR Executive Suite With Pool, Gym & Fast Wi-Fi	$52,492	$185	74%	1	1	2	$99	✅	❌	❌	Y / Y	⭐️ 4.6 (20)
Modern luxury in Uptown Dallas	$43,224	$132	89%	1	1	2	$25	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
Spacious Apartment In Beautiful Uptown Dallas!	$49,871	$150	84%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (78)
Chic Uptown Cottage with Yard	$39,311	$139	76%	1	1	7	$120	❌	❌	✅	Y / N	⭐️ 4.2 (13)
Amyfinehouse\|1BR PH\|$1000 GiftCard+Pool+Gym+Parkin	$21,252	$132	44%	1	2	120	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Uptown Funtown	$25,458	$141	49%	1	1	1	$10	✅	✅	✅	Y / N	⭐️ 5 (11)
Uptown Dallas Studio Hideout	$8,992	$39	63%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4 (1)
Uptown Dreamy 1BR Hideout	$17,931	$69	71%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (0)
Uptown Dallas Historic Apartment	$23,981	$72	91%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (0)
Catalyst 6	$9,715	$49	51%	1	1	1	$29	❌	❌	✅	N / N	⭐️ 3.5 (2)
Upscale 1BDR APT Uptown Dallas+Views+Free Parking	$32,062	$146	60%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Serenity 4	$16,848	$49	92%	1	1	1	$29	❌	❌	❌	N / N	⭐️ 3 (6)
Cozy 1Br APT on State & Allen	$25,918	$89	77%	1	1	1	$30	✅	❌	❌	Y / Y	⭐️ 4.6 (35)
Uptown Beautiful 1 BR Apartment	$16,395	$64	70%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (0)
Uptown Centrally Located Hideout	$17,902	$67	73%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Lovely 1-BR Apartment in Walkable Uptown Dallas	$17,383	$95	50%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.8 (13)
Uptown Container Lofts - #3	$6,411	$49	32%	1	1	1	$39	❌	❌	❌	N / N	⭐️ 0 (0)
1BR Luxury Uptown Suite w/ Pool, Gym & Parking	$21,258	$121	48%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4 (5)
Elysium 3	$13,868	$49	73%	1	1	1	$29	❌	❌	✅	N / N	⭐️ 4.7 (7)
Comfort Living	$23,954	$76	74%	1	1	2	$50	✅	❌	❌	N / N	⭐️ 4.7 (35)
King bed Spacious	$29,871	$106	77%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
La casita in Uptown, Great and Centric Location!	$12,563	$44	78%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (61)
Uptown Dallas Beautiful Apartment (BB)	$35,602	$96	100%	1	1	1	$79	❌	❌	✅	Y / Y	⭐️ 3 (2)
Beautiful Apartment in Uptown Dallas (BA)	$36,558	$96	100%	1	1	1	$79	❌	❌	❌	Y / N	⭐️ 4.7 (6)
Central Uptown Upstairs Duplex	$18,690	$74	69%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (0)
Loft Container in Uptown Dallas! #2	$13,863	$49	69%	1	1	1	$29	❌	❌	❌	N / N	⭐️ 0 (0)
The center of West Village \| balcony with view	$33,117	$156	58%	1	1	20	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (7)
Tiny Home in Central Uptown Dal	$14,529	$49	81%	1	1	1	$49	❌	❌	✅	N / N	⭐️ 0 (0)
Zenith 1	$14,006	$49	76%	1	1	1	$29	❌	❌	✅	N / N	⭐️ 3.5 (8)

Return Metrics

8.72% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,891	$15,783	$23,675	$31,567	$39,459	$78,918	$236,755
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$11,250	$22,837	$34,772	$47,065	$59,727	$128,968	$535,223
Total Return	$394,141	$413,621	$433,448	$453,633	$474,187	$582,887	$1,146,978

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.72%

Cap Rate

3.09%

Return on Investment

25.22%

2950 Mckinney Ave 405 Dallas, TX, 75204

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,799/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$13,691

Annual Profit

3.1%

Cap Rate

8.7%

Cash on Cash

$29,062

Annual Revenue

BNBCalc predicts this property will get $109 per night with 73% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$30,698

Avg annual revenue

73%

Avg occupancy rate

$109

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

$5k

$25k

$45k

$65k

$7,892

Profit

Revenue

$29,062

Operating Expenses

$17,458

Operating Income

$11,604

Mortgage & Taxes

$3,712

Profit (Cash Flow)

$7,892

$90,500

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$4,250

Closing Costs

$11,250

Total

$90,500

DSCR Ratio

Weak

0.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.72%

Cap Rate

3.09%

Return on Investment

25.22%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$51,429

Your adjusted annual income

$150,000 - $51,429 = $98,571

Taxes on $98,571 (30%)

$29,571

Your old tax bill

$45,000

Your new tax bill

$29,571

Estimated tax savings

$15,429

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:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -