BNBCalc Short Term Rental Investment Analysis 3312 Rugged Dr, Dallas, TX 75224

3 bed • 2 bath • 9 guests • $343,000

BNB

Calc

Annual Revenue

$43,961

Profit (Cash Flow)

$1,428

Cap Rate

7.2%

Annual Revenue

$43,961

AirDNA projects $236/night at 51% occupancy ($43,960). Airbtics projects $212/night at 60% occupancy ($46,459). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 51% occupancy rate, $236 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,668	$43,680	$72,321	$108,291
Occupancy	50%	62%	70%	79%
Nightly Rate	$146	$180	$266	$358

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Larkspur Layover	$24,087	$183	33%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
La casa de los Abuelos	$30,315	$83	94%	3	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (154)
Luxury 3BD \| Near Bishop Arts \| 5MIN to Downtown	$57,045	$232	62%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (81)
Modern+Elevated BishopArts Luxury -Dazzling View-1	$105,876	$357	78%	3	3	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (212)
Bishop Arts Hotel Suite 6	$29,758	$122	61%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (281)
TRENDY 3bd w/Rooftop Firepit & Grill Bishop Arts	$56,434	$178	79%	3	3	1	$190	❌	❌	✅	Y / Y	⭐️ 4.9 (144)
URBAN COWBOY - DISCOUNTS AVAILABLE!	$38,515	$203	47%	3	3	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (185)
Soothing Bishops Arts Dist. Retreat	$34,540	$134	61%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Luxury IN THE MIDDLE OF Bishop Arts!	$88,364	$292	80%	3	3	1	$189	❌	❌	✅	Y / Y	⭐️ 5 (160)
Modern+Elevated BishopArts Luxury -Dazzling View-3	$104,901	$367	75%	3	3	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (191)
Modern+Elevated BishopArts Luxury -Dazzling View-4	$89,361	$339	68%	3	3	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (173)
Bishop Arts Foodie District Luxe Townhouse!	$59,314	$223	65%	3	3	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (145)
Beautiful Modern Home Minutes from Downtown	$22,846	$123	45%	3	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (145)
Bishop Arts Abode	$77,340	$274	74%	3	3	2	$170	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Bishop Arts Fun Haus+Games+Groups	$63,061	$299	52%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (98)
King size beds and 1Queen! Near Downtown Dallas!	$31,849	$143	56%	3	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Bishop Arts Lofts Unit 9 Penthouse Suite	$23,854	$151	39%	3	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (226)
Modern Dallas+Peaceful 3 Bedroom/2.5 Bathroom Home	$97,778	$404	64%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Modern \| Sleek 3BR Home - Bishop Arts District	$58,951	$166	93%	3	3	2	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Modern+Elevated BishopArts Luxury -Dazzling View-2	$82,313	$346	65%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (166)
Avenue house in Oak Cliff	$24,501	$95	65%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
3 Bedrooms \| 3 Miles to Downtown! Spacious	$39,729	$167	65%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (54)
Downtown Dallas - Downtown Views no.2	$80,531	$412	50%	3	3	1	$146	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
another amazing downtown view no.3	$36,069	$162	53%	3	3	1	$156	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Peaceful home by the Park	$21,194	$159	33%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Designer Home near Bishop Arts and Downtown	$35,170	$145	61%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Stylish Modern Downtown Rooftop no.3	$83,971	$415	53%	3	3	1	$136	❌	❌	❌	Y / Y	⭐️ 5 (11)
Wedgemere Retreat - Updated Home/Foosball Table	$27,910	$136	49%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.2 (46)
Gorgeous 3 BR Single Family 9min Downtown	$25,874	$132	50%	3	2	1	$65	❌	❌	✅	N / Y	⭐️ 4.8 (54)
Cozy 3 Bd room home in Bishop Arts/ Downtown	$28,515	$147	53%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Beautiful Home Near Bishop Arts	$46,097	$174	71%	3	2	3	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (36)
Bishop Arts District - Walk to Everything!	$26,817	$102	64%	3	1	3	$65	❌	❌	✅	Y / Y	⭐️ 4.1 (191)
Oh my! Historic Bishop Home w/ Full Modern Update	$46,368	$183	63%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Upstairs loft with private entrance in Bishop Arts	$62,089	$239	66%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
The Pink House of the Bishop Arts	$34,528	$192	47%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (246)
Vibrant Bishop Arts House: Soaking Tub+Garage	$41,927	$225	44%	3	3	1	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Charming 3/3 Oasis \| Bishop Arts District	$58,316	$173	86%	3	3	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (47)
Historic Tudor Home near Bishop Arts	$44,047	$159	71%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
The Purple House of Bishop Arts	$50,920	$194	70%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (337)

Return Metrics

1.63% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,428	$2,856	$4,284	$5,712	$7,140	$14,281	$42,845
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$274,400	$274,400	$274,400	$274,400	$274,400	$274,400	$274,400
Down Payment	$68,600	$68,600	$68,600	$68,600	$68,600	$68,600	$68,600
Property Appreciation	$10,290	$20,888	$31,805	$43,049	$54,631	$117,963	$489,551
Total Return	$354,718	$366,745	$379,089	$391,762	$404,771	$475,245	$875,396

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.63%

Cap Rate

7.16%

Return on Investment

17.26%

3312 Rugged Dr Dallas, TX, 75224

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,645/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$1,428

Annual Profit

7.2%

Cap Rate

1.6%

Cash on Cash

$43,961

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $236/night at 51% occupancy.Projected nightly rate is $212/night at 60% occupancy.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$50,141

Avg annual revenue

60%

Avg occupancy rate

$212

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

$45k

$75k

$105k

$1,428

Profit

Revenue

$43,961

Operating Expenses

$19,395

Operating Income

$24,566

Mortgage & Taxes

$23,138

Profit (Cash Flow)

$1,428

$87,390

Cash Investment

Down Payment

$68,600

Renos & Furnishing

$8,500

Closing Costs

$10,290

Total

$87,390

DSCR Ratio

Acceptable

1.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.63%

Cap Rate

7.16%

Return on Investment

17.26%

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

$16,279

Deductible property tax

$3,396

Your total deduction

$33,725

Your adjusted annual income

$150,000 - $33,725 = $116,275

Taxes on $116,275 (30%)

$34,882

Your old tax bill

$45,000

Your new tax bill

$34,882

Estimated tax savings

$10,118

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

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: -