BNBCalc Short Term Rental Investment Analysis 3712 Garden Ln, Dallas, TX 75210

2 bed • 2 bath • 6 guests • $152,880

BNB

Calc

Annual Revenue

$30,363

Profit (Cash Flow)

$2,423

Cap Rate

8.3%

Annual Revenue

$30,363

AirDNA projects $193/night at 46% occupancy ($32,426). Airbtics projects $163/night at 51% occupancy ($30,362). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 51% occupancy rate, $163 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,458	$26,881	$38,561	$41,576
Occupancy	42%	46%	61%	66%
Nightly Rate	$117	$143	$220	$243

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
LUX 2BR Fair Park nr Deep Ellum/AA Cntr/Dos Equis	$59,631	$242	65%	2	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
2 Bedroom 2 Bath Near Fair Park!	$22,422	$151	34%	2	2	1	$171	❌	❌	✅	Y / Y	⭐️ 0 (0)
Renovated Modern 3 BD Near Fair Park	$37,574	$177	58%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
DD's House Near the Fair	$21,403	$136	43%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
2 BDRM 3 Queen Dos Equis XX Deep Ellum Fair Park	$15,679	$126	34%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Charming Texas New Construction	$27,670	$90	84%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
LUX 2 Bed King Suite, Near Uptown \| Most Amenities	$26,092	$115	62%	2	2	1	$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
5-mins to Downtown - King Bed & Max Amenities	$22,568	$113	46%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 0 (0)
Modern Oasis- Near Music Hall \| Deep Ellum	$38,891	$253	42%	2	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Modern 3BD Near Fair Park	$39,570	$235	46%	2	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.4 (5)

Return Metrics

5.81% 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)	$2,422	$4,845	$7,268	$9,691	$12,113	$24,227	$72,683
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$122,304	$122,304	$122,304	$122,304	$122,304	$122,304	$122,304
Down Payment	$30,576	$30,576	$30,576	$30,576	$30,576	$30,576	$30,576
Property Appreciation	$4,586	$9,310	$14,176	$19,187	$24,349	$52,577	$218,199
Total Return	$159,889	$167,035	$174,324	$181,758	$189,343	$229,685	$443,763

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.81%

Cap Rate

8.33%

Return on Investment

20.42%

3712 Garden Ln Dallas, TX, 75210

2 bed • 2 bath • 6 guests

Purchase Price

Est. $733/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$2,422

Annual Profit

8.3%

Cap Rate

5.8%

Cash on Cash

$30,363

Annual Revenue

BNBCalc predicts this property will get $163 per night with 51% occupancy, putting it in the top 54% revenue percentile compared to similar properties nearby.

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.

$31,150

Avg annual revenue

51%

Avg occupancy rate

$163

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

$30k

$45k

$60k

$2,423

Profit

Revenue

$30,363

Operating Expenses

$17,627

Operating Income

$12,736

Mortgage & Taxes

$10,313

Profit (Cash Flow)

$2,423

$41,662

Cash Investment

Down Payment

$30,576

Renos & Furnishing

$6,500

Closing Costs

$4,586

Total

$41,662

DSCR Ratio

Acceptable

1.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.81%

Cap Rate

8.33%

Return on Investment

20.42%

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

$7,256

Deductible property tax

$1,514

Your total deduction

$13,620

Your adjusted annual income

$150,000 - $13,620 = $136,380

Taxes on $136,380 (30%)

$40,914

Your old tax bill

$45,000

Your new tax bill

$40,914

Estimated tax savings

$4,086

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

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

Property Use: MFR

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: -