BNBCalc Short Term Rental Rental Arbitrage Analysis 3725 Vitruvian Way, Addison, TX, 75001

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$26,276

Profit (Cash Flow)

-$10,740

Cash on Cash Return

-246.9%

Annual Revenue

$26,276

AirDNA projects $99/night at 61% occupancy ($22,057). Airbtics projects $109/night at 66% occupancy ($26,275). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 66% occupancy rate, $109 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,267	$26,207	$31,732	$39,732
Occupancy	54%	67%	74%	84%
Nightly Rate	$100	$104	$112	$124

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modernist home/Pool,Free Parking	$28,162	$100	73%	1	1	3	$80	✅	❌	❌	Y / Y	⭐️ 4.3 (4)
Elegant home away from home.	$28,013	$100	72%	1	1	3	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
Secure-free parkingGYM/Pool Home	$26,489	$100	67%	1	1	3	$90	✅	❌	❌	Y / N	⭐️ 4.2 (4)
Luxe APT W/ Resort- Style amenities	$26,263	$103	64%	1	1	2	$75	✅	✅	❌	Y / Y	⭐️ 5 (42)
New homes/free parking/pool/Gym	$26,663	$100	68%	1	1	3	$90	✅	❌	❌	Y / Y	⭐️ 4.7 (4)
Modern homes/free parking/pool	$26,837	$100	69%	1	1	3	$90	✅	❌	❌	Y / Y	⭐️ 4.7 (19)
Perfect view.	$14,825	$124	31%	1	2	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (10)
The Hangout !	$35,155	$109	84%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (53)
Salaria Luxury Living	$17,609	$106	41%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (30)
Modern Minim. Lux 1bdr\| Balcny	$27,985	$100	74%	1	1	1	$60	✅	✅	❌	Y / Y	⭐️ 4.5 (9)
Cozy Heaven	$23,514	$100	59%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Modern 1-Bed, 1 Bath Apartment with King Bed	$30,359	$105	79%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (76)
1 bedroom unit in Addison, Texas.	$34,770	$95	100%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (27)
Stylish, Comfy, & Cozy Resort Style Living	$23,814	$98	64%	1	1	3	$125	✅	✅	❌	Y / Y	⭐️ 4.5 (31)
New 1 Bedroom w Balcony Views, A+ Complex & Area	$33,613	$112	82%	1	1	1	$0	✅	✅	❌	Y / N	⭐️ 4 (5)
Mars	$30,262	$95	86%	1	1	1	$30	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Luxury Apartment in Addison TX - Vitruvian West	$33,523	$139	64%	1	1	1	$50	✅	✅	❌	Y / Y	⭐️ 4.5 (32)
Luxury Apartment in Dallas Tx	$24,243	$96	69%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Urban Oasis: Comfort and Peace	$30,831	$104	81%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (31)
Large 1 BR \| Near Parks, Food & Fun \| Park Free	$27,201	$104	69%	1	1	1	$64	✅	✅	❌	Y / Y	⭐️ 4.5 (23)
1 Bed+w View, Resort Pool, Park Free, A+Community	$27,238	$122	61%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 3.2 (5)
1 BR Rooftop APT, Waterfront & Park View	$65,639	$183	98%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Lovely 1 Bed+\|Balcony View \| Near Food/Bars, Fun	$29,368	$104	74%	1	1	1	$60	✅	✅	❌	Y / Y	⭐️ 4.3 (7)
Comfy, Cozy & Relaxing.	$34,458	$125	74%	1	1	3	$30	✅	✅	❌	Y / Y	⭐️ 4.9 (35)
Paradize Haven Stays	$19,222	$101	52%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.3 (9)
Covered Garage Parking at the Park	$35,276	$122	79%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Free parking and secured homes	$26,941	$110	63%	1	1	3	$75	✅	❌	❌	Y / Y	⭐️ 1 (1)
Luxury home away from home	$16,686	$97	47%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Luxe Apartment with Resort style living	$30,744	$120	70%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
1BR APT by the Galleria - Pool, Fireplace& Balcony	$23,233	$104	55%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 4.5 (21)
"1bedroom city Gem	$25,669	$170	40%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 4 (1)
Luxurious, cozy one bedroom	$25,504	$104	67%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.3 (19)
Modern Studio Getaway	$18,233	$94	53%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (25)
1BR+w/Balcony View\| Resort Pool\|Park Free\| A+ Area	$30,744	$112	75%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4 (2)
Modern: Resort Style Pool, Luxury Gym, & More!	$20,130	$100	55%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (21)
Lovely 1bedroom apartment	$19,094	$90	54%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 0 (0)
Stylish and Cozy/Free Parking	$15,976	$97	45%	1	1	3	$0	✅	✅	❌	Y / N	⭐️ 0 (2)
Outstanding homes away from home	$16,163	$96	46%	1	1	3	$0	✅	✅	❌	Y / N	⭐️ 0 (1)
VitruvianWest	$23,955	$118	51%	1	1	1	$120	✅	❌	❌	Y / N	⭐️ 4 (1)
Cozy 1-Bedroom Near DFW & DAL	$34,917	$106	90%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (7)

Return Metrics

-246.9% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,740	-$21,480	-$32,220	-$42,960	-$53,700	-$107,401	-$322,205
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$10,740	-$21,480	-$32,220	-$42,960	-$53,700	-$107,401	-$322,205

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-246.9%

Payback Period Days

Return on Investment

-246.9%

3725 Vitruvian Way 566 Addison, Texas, 75001

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$26,276

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $99/night at 61% occupancy.Projected nightly rate is $109/night at 66% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$27,233

Avg annual revenue

66%

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

$15k

$30k

$50k

$65k

-$10,740

Profit

Revenue

$26,276

Operating Expenses

$15,416

Operating Income

$10,860

Net Effective Rent

$21,600

Profit (Cash Flow)

-$10,740

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-246.9%

Payback Period Days