BNBCalc Short Term Rental Investment Analysis 4026 Weisenberger Dr, Dallas, TX 75212

4 bed • 2 bath • 12 guests • $339,000

BNB

Calc

Annual Revenue

$51,423

Profit (Cash Flow)

$8,190

Cap Rate

9.2%

Annual Revenue

$51,423

AirDNA projects $245/night at 54% occupancy ($48,321). Airbtics projects $247/night at 57% occupancy ($51,422). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57% occupancy rate, $247 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,412	$51,747	$80,015	$102,464
Occupancy	44%	56%	66%	76%
Nightly Rate	$185	$235	$311	$344

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish 4 BR Downtown Home with Massive Backyard	$70,166	$284	61%	4	4	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Modern 4-Bedroom Retreat w/ Enchanting Amenities	$86,369	$382	56%	4	3	1	$220	❌	✅	✅	Y / Y	⭐️ 5 (52)
NEW - Huge Modern Bohemian Home	$74,747	$324	61%	4	3	2	$240	❌	❌	✅	Y / Y	⭐️ 4.7 (32)
3 Miles to Downtown \| 4 Bedrooms \| Spacious!	$39,093	$169	55%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Dallas Modern Cozy 4 Bedroom Charmer	$34,061	$141	66%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (41)
Downtown-10min + Rooftop Deck + Arcade & Smart TV	$49,644	$299	41%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (44)
Minutes away from Downtown Dallas/American Airline	$49,867	$325	39%	4	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (26)
Lovely 4 Bedroom Home - 5 TVs, Wi-Fi, King Bed	$85,064	$235	97%	4	2	5	$159	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Luxury Home w/ Volleyball, Golf, & Sports	$52,038	$357	36%	4	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (60)
Modern 4 Bedroom Home near Downtown	$40,054	$222	47%	4	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Spacious Dallas Pool-Side Getaway	$42,273	$154	75%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.4 (30)
Upscale Dallas Retreat: By Trinity Groves&Downtown	$53,667	$211	67%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (16)
3 Miles to Downtown \| Sleeps 10	$41,197	$201	56%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
3 Miles to Downtown \| 4 BR \| Sleeps 8	$29,631	$253	32%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Minutes to Downtown! Spacious HUGE 4 BR HOUSE !	$43,678	$153	78%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (7)

Return Metrics

9.25% 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)	$8,189	$16,379	$24,569	$32,759	$40,949	$81,898	$245,696
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$271,200	$271,200	$271,200	$271,200	$271,200	$271,200	$271,200
Down Payment	$67,800	$67,800	$67,800	$67,800	$67,800	$67,800	$67,800
Property Appreciation	$10,170	$20,645	$31,434	$42,547	$53,993	$116,587	$483,841
Total Return	$357,359	$376,024	$395,004	$414,307	$433,943	$537,486	$1,068,538

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.25%

Cap Rate

9.16%

Return on Investment

24.51%

4026 Weisenberger Dr Dallas, TX, 75212

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,626/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$8,189

Annual Profit

9.2%

Cap Rate

9.3%

Cash on Cash

$51,423

Annual Revenue

BNBCalc predicts this property will get $247 per night with 57% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$52,769

Avg annual revenue

57%

Avg occupancy rate

$247

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

$30k

$50k

$65k

$85k

$8,190

Profit

Revenue

$51,423

Operating Expenses

$20,365

Operating Income

$31,058

Mortgage & Taxes

$22,868

Profit (Cash Flow)

$8,190

$88,470

Cash Investment

Down Payment

$67,800

Renos & Furnishing

$10,500

Closing Costs

$10,170

Total

$88,470

DSCR Ratio

Strong

1.36

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.25%

Cap Rate

9.16%

Return on Investment

24.51%

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

$16,089

Deductible property tax

$3,356

Your total deduction

$26,843

Your adjusted annual income

$150,000 - $26,843 = $123,157

Taxes on $123,157 (30%)

$36,947

Your old tax bill

$45,000

Your new tax bill

$36,947

Estimated tax savings

$8,053

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: -