BNBCalc Short Term Rental Investment Analysis 3935 Abilene St, Dallas, TX 75212

4 bed • 2 bath • 12 guests • $590,000

BNB

Calc

Annual Revenue

$69,743

Profit (Cash Flow)

$7,197

Cap Rate

8.0%

Annual Revenue

$69,743

AirDNA projects $385/night at 49% occupancy ($68,903). Airbtics projects $335/night at 57% occupancy ($69,743). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 57% occupancy rate, $335 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$58,108	$70,109	$98,924	$117,482
Occupancy	52%	58%	66%	72%
Nightly Rate	$286	$307	$382	$418

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 4-Bedroom Retreat w/ Enchanting Amenities	$86,369	$382	56%	4	3	1	$220	❌	✅	✅	Y / Y	⭐️ 5 (52)
3 Miles to Downtown \| 4 Bedrooms \| Spacious!	$39,093	$169	55%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Luxurious Dallas Home - 5 minutes from Downtown	$58,210	$271	54%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (82)
Modern Home near Downtown!BBQ!Firepit!Games!	$135,263	$699	50%	4	3	2	$235	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Dallas Luxury 4BR New Build Great For Large Groups	$87,506	$383	58%	4	3	2	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (155)
Stylish 4 BR Downtown Home with Massive Backyard	$70,166	$284	61%	4	4	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Modern Luxury 5 minutes to downtown	$42,051	$288	37%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Modern Tropical 4BR 6BED Home in Dallas!	$70,732	$307	58%	4	3	1	$185	✅	❌	✅	Y / Y	⭐️ 4.7 (28)
Beautiful Contemporary 4BR Near Downtown Dallas	$82,348	$293	72%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (70)
Dream Getaway at Dreamscape	$85,271	$314	71%	4	3	2	$219	✅	❌	❌	Y / Y	⭐️ 4.9 (57)
4BR ModernHome-Trinity Groves w/New Pool & Jacuzzi	$118,206	$402	75%	4	3	2	$199	✅	✅	❌	Y / Y	⭐️ 4.8 (258)
Downtown-10min + Rooftop Deck + Arcade & Smart TV	$49,644	$299	41%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (44)
Spectacular 4BRs Home in Downtown Dallas	$74,164	$429	43%	4	3	2	$277	✅	❌	✅	Y / Y	⭐️ 4.7 (26)
Family Cottage in Dallas Bishop Arts - 4BR 6 BEDS	$55,437	$199	73%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (153)
Brand New Luxury Home Long Term Discount -King Bed	$72,077	$318	59%	4	3	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (59)

Return Metrics

4.92% 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)	$7,197	$14,394	$21,591	$28,788	$35,985	$71,971	$215,914
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,796	$11,949	$18,483	$25,419	$32,783	$77,003	$472,000
Down Payment	$118,000	$118,000	$118,000	$118,000	$118,000	$118,000	$118,000
Property Appreciation	$17,700	$35,931	$54,708	$74,050	$93,971	$202,910	$842,084
Total Return	$148,693	$180,275	$212,783	$246,258	$280,740	$469,885	$1,647,999

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.92%

Cap Rate

7.96%

Return on Investment

20.99%

3935 Abilene St Dallas, TX, 75212

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,830/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$7,197

Annual Profit

8.0%

Cap Rate

4.9%

Cash on Cash

$69,743

Annual Revenue

BNBCalc predicts this property will get $335 per night with 57% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$75,102

Avg annual revenue

57%

Avg occupancy rate

$335

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

$40k

$70k

$100k

$135k

$7,197

Profit

Revenue

$69,743

Operating Expenses

$22,747

Operating Income

$46,997

Mortgage & Taxes

$39,800

Profit (Cash Flow)

$7,197

$146,200

Cash Investment

Down Payment

$118,000

Renos & Furnishing

$10,500

Closing Costs

$17,700

Total

$146,200

DSCR Ratio

Acceptable

1.18

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.92%

Cap Rate

7.96%

Return on Investment

20.99%

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

$28,002

Deductible property tax

$5,841

Your total deduction

$52,702

Your adjusted annual income

$150,000 - $52,702 = $97,298

Taxes on $97,298 (30%)

$29,189

Your old tax bill

$45,000

Your new tax bill

$29,189

Estimated tax savings

$15,811

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 WITH REDUCED FLOOD RISK DUE TO LEVEE

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -