BNBCalc Short Term Rental Investment Analysis 3639 Crosby St, Irving, TX 75038

4 bed • 3 bath • 12 guests • $585,000

BNB

Calc

Annual Revenue

$45,878

Profit (Cash Flow)

-$13,228

Cap Rate

4.5%

Annual Revenue

$45,878

AirDNA projects $384/night at 60% occupancy ($84,152). Airbtics projects $237/night at 53% occupancy ($45,878). Airbtics predicts this property will perform in the 56% revenue percentile

BNB Calc projects a 53% occupancy rate, $237 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,451	$41,112	$48,641	$74,671
Occupancy	44%	55%	66%	73%
Nightly Rate	$167	$221	$311	$329

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Design/ Oversized Pool / Great Location	$44,635	$226	50%	4	2	2	$125	✅	❌	❌	Y / Y	⭐️ 4.2 (63)
Oasis3 near DFW airport with Mediterranean setting	$31,856	$136	64%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (164)
Oasis near DFW airport with Mediterranean setting	$49,044	$133	83%	4	2	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (510)
The Eleonore & Albert House Las Colinas	$28,560	$153	51%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Sleeps 12 with Firepit, Grill, Full Kitchen & Yard	$47,433	$216	60%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (47)
Luxurious Home In Irving W/Pool	$72,340	$295	67%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
DFW Airport House for 8 People - pets allowed	$37,589	$210	43%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (100)
West Irving palace Miami style private heated pool	$95,658	$363	72%	4	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (40)

Return Metrics

-9.1% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$13,228	-$26,456	-$39,684	-$52,912	-$66,140	-$132,281	-$396,844
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$468,000	$468,000	$468,000	$468,000	$468,000	$468,000	$468,000
Down Payment	$117,000	$117,000	$117,000	$117,000	$117,000	$117,000	$117,000
Property Appreciation	$17,550	$35,626	$54,245	$73,422	$93,175	$201,191	$834,948
Total Return	$589,321	$594,170	$599,560	$605,510	$612,034	$653,909	$1,023,104

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.1%

Cap Rate

4.48%

Return on Investment

6.92%

3639 Crosby St Irving, TX, 75038

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,806/mo

This property is for sale!

Contact Agent

-27

Airbnb Investor Score

-$13,228

Annual Profit

4.5%

Cap Rate

-9.1%

Cash on Cash

$45,878

Annual Revenue

This property is projected to be in the top 56% revenue percentile compared to similar properties nearby.
Projected nightly rate is $384/night at 60% occupancy.Projected nightly rate is $237/night at 53% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$46,193

Avg annual revenue

53%

Avg occupancy rate

$237

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

$25k

$50k

$70k

$95k

-$13,228

Profit

Revenue

$45,878

Operating Expenses

$19,644

Operating Income

$26,234

Mortgage & Taxes

$39,462

Profit (Cash Flow)

-$13,228

$145,300

Cash Investment

Down Payment

$117,000

Renos & Furnishing

$10,750

Closing Costs

$17,550

Total

$145,300

DSCR Ratio

Weak

0.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.1%

Cap Rate

4.48%

Return on Investment

6.92%

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

$27,765

Deductible property tax

$5,791

Your total deduction

$72,667

Your adjusted annual income

$150,000 - $72,667 = $77,333

Taxes on $77,333 (30%)

$23,200

Your old tax bill

$45,000

Your new tax bill

$23,200

Estimated tax savings

$21,800

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: -