BNBCalc Short Term Rental Investment Analysis 3301 Garden Ln Dallas TX 75215

3 bed • 2 bath • 6 guests • $295,300

BNB

Calc

Report by:

Lakennya Mace

lakennyamace13@gmail.com

Annual Revenue

$51,072

Profit (Cash Flow)

$10,833

Cap Rate

10.4%

Annual Revenue

$51,072

AirDNA projects $237/night at 59% occupancy ($51,072). Airbtics projects $277/night at 63% occupancy ($63,738). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $237 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,211	$58,308	$95,728	$127,465
Occupancy	52%	62%	75%	83%
Nightly Rate	$206	$243	$334	$403

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
FULL HOUSE 7 BEDS 2.5 BATHS Blue Strips Home Inc.	$58,316	$205	77%	3	3	1	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (47)
Luxury Home near Dos Equis AAC and Downtown Dallas	$68,146	$253	70%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (89)
New Modern Home 3Br/3Ba + Balcony Skyline Views	$58,446	$244	63%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
The Cosmic Cowboy \| 4 Story Luxury Townhome	$46,683	$193	64%	3	3	3	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (192)
Mod Townwhome w/ Dallas Skyline	$38,113	$207	45%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.3 (7)
Modern Townwhome w/ Dallas Skyline Rooftop	$52,965	$215	60%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
Dallas lights- Kay Bailey Convention Center	$81,800	$298	75%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (69)
4story townhome w/ #1 Dallas Skyline Rooftop view!	$54,246	$207	67%	3	4	1	$160	❌	❌	❌	N / Y	⭐️ 4.8 (149)
Sleek Dallas Skyline rooftop home w/ garage!	$37,496	$215	43%	3	3	1	$160	❌	❌	❌	N / Y	⭐️ 4.8 (120)
Quiet and Huge Townhome \| 1 mile from DT, 2 car G	$30,563	$149	52%	3	3	2	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (49)
4Story Townhome w/unbelievable Dallas Skyline View	$52,179	$215	59%	3	3	1	$160	❌	❌	❌	N / Y	⭐️ 4.8 (154)
Spacious Downtown Dallas Home! Walkable + Rooftop!	$50,979	$158	79%	3	4	1	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (81)
Downtown Dallas+Walk Score 95+Rooftop+2 Car Garage	$100,865	$428	61%	3	4	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (73)
3BR 3BA, Downtown Fair Park Dos Equis, 5mins	$34,548	$189	45%	3	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (43)
KAI Aayan Modern 4 story home w/ downtown views	$59,572	$193	80%	3	3	1	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (146)
Luxury Compound on the edge of Deep Ellum	$72,480	$357	53%	3	4	3	$300	✅	✅	❌	Y / Y	⭐️ 4.8 (61)
Gated DT Home \| Rooftop \| Convention Center	$55,815	$250	61%	3	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (78)
Peaceful home with Large Private Backyard	$42,007	$252	43%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Modern Oasis Minutes from Deep Ellum	$44,663	$184	63%	3	3	1	$141	❌	✅	❌	Y / Y	⭐️ 4.7 (129)
Beautiful 3BR Canton Townhouse	$109,303	$329	89%	3	4	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (181)
Spectacular new build near downtown/uptown	$65,131	$344	50%	3	4	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (210)
CozySuites \| TWO Condos with Sky Pool in Dallas	$126,929	$401	83%	3	3	2	$195	✅	❌	✅	Y / Y	⭐️ 4.7 (17)
Luxury Three Level Townhome plus Amazing Rooftop!	$79,374	$370	57%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (288)
Modern and Unique Game House with Rooftop Terrace	$120,617	$331	97%	3	3	1	$190	❌	❌	✅	Y / Y	⭐️ 4.9 (203)
Elegance! Downtown Views! Uptown, Ellum, Bishop!	$61,109	$242	64%	3	3	1	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (254)
Upscale Dallas 4Story Townhome w/ Dallas Rooftop	$50,058	$212	58%	3	3	1	$160	❌	❌	❌	N / Y	⭐️ 4.8 (157)
Ultimate Game House with Rooftop Terrace	$122,033	$332	96%	3	3	1	$190	❌	❌	✅	Y / Y	⭐️ 4.9 (159)
Spacious Downtown Retreat with Amazing Rooftop!	$107,992	$399	70%	3	4	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (111)
Historic 3 bd home	$35,481	$124	76%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Downtown Glamorous House Well Appointed No. 4816	$36,375	$231	39%	3	1	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (174)
CozySuites \| TWO Stunning Condo with SKY POOL	$89,999	$270	85%	3	3	2	$195	✅	❌	✅	Y / Y	⭐️ 4.9 (9)
Your Downtown Home\|3BR\|16PPL\|Skyline Terrace View!	$15,244	$71	45%	3	3	1	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (270)
High End Downtown Home + Rooftop Terrace + Groups	$120,007	$564	56%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (218)
Custom House Ranked Best by Architecture Digest	$49,315	$221	58%	3	3	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (298)
3 bedroom Modern home in Uptown (80 inch TV)	$63,610	$216	76%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Cozy Modern Home + Private Pool + Central Location	$142,397	$550	69%	3	3	10	$245	✅	❌	✅	Y / Y	⭐️ 5 (71)
Stunning home with rooftop views	$131,578	$727	48%	3	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (57)
Charming Home in the Heart of Uptown Dallas	$70,879	$340	56%	3	3	2	$155	❌	❌	✅	Y / Y	⭐️ 4.9 (192)
Modern 3 Bed 2 bath Gem next to Fair and Dos Equis	$30,242	$108	67%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (78)

Return Metrics

14.17% 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)	$10,832	$21,665	$32,498	$43,330	$54,163	$108,326	$324,980
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$236,240	$236,240	$236,240	$236,240	$236,240	$236,240	$236,240
Down Payment	$59,060	$59,060	$59,060	$59,060	$59,060	$59,060	$59,060
Property Appreciation	$8,859	$17,983	$27,382	$37,062	$47,033	$101,558	$421,470
Total Return	$314,991	$334,949	$355,180	$375,693	$396,497	$505,185	$1,041,751

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.17%

Cap Rate

10.41%

Return on Investment

29.56%

3301 Garden Ln Dallas TX 75215 Dallas, TX, 75215

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,416/mo

Inquire about this property

Contact Lakennya

$295,300

Zestimate

$51,072

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $237/night at 59% occupancy.Projected nightly rate is $277/night at 63% occupancy.

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.

$67,559

Avg annual revenue

63%

Avg occupancy rate

$277

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

$55k

$100k

$145k

$10,833

Profit

Revenue

$51,072

Operating Expenses

$20,319

Operating Income

$30,753

Mortgage & Taxes

$19,920

Profit (Cash Flow)

$10,833

$76,419

Cash Investment

Down Payment

$59,060

Renos & Furnishing

$8,500

Closing Costs

$8,859

Total

$76,419

DSCR Ratio

Strong

1.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.17%

Cap Rate

10.41%

Return on Investment

29.56%

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

$14,015

Deductible property tax

$2,923

Your total deduction

$19,595

Your adjusted annual income

$150,000 - $19,595 = $130,405

Taxes on $130,405 (30%)

$39,121

Your old tax bill

$45,000

Your new tax bill

$39,121

Estimated tax savings

$5,879

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:

6,900 sqft

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

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

Property Use: Residential - Vacant Land

Stories: -

Lot size: 6,900 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 00000323488000000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $65,000

County Est. Land Value: $65,000

Assessed Land Value: $65,000

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
04/30/24	$0	0%	Francis Yessenla Pavon Avila

Ownership

Name: Francis Avila

Owner Occupied: No

Owner Mailing Address: 3301 Garden Ln, Dallas, TX 75215

Years Owned: 5

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Ascher Silberstein Elementary School with 6/10 star rating
Middle School: Ann Richards Middle School with 5/10 star rating
High School: W W Samuell High School with 3/10 star rating