BNBCalc Short Term Rental Investment Analysis 4039 Cole Ave 118, Dallas, TX 75204

2 bed • 1 bath • 6 guests • $219,900

BNB

Calc

Annual Revenue

$39,172

Profit (Cash Flow)

$5,566

Cap Rate

9.3%

Annual Revenue

$39,172

AirDNA projects $208/night at 65% occupancy ($49,380). Airbtics projects $165/night at 65% occupancy ($39,172). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 65% occupancy rate, $165 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,928	$41,044	$54,528	$59,572
Occupancy	65%	68%	72%	73%
Nightly Rate	$134	$157	$197	$212

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Katy Trail Connected Cosy, Private and Elegant	$36,860	$132	70%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (111)
Stylish Katy Trail Connected Apartment	$38,166	$143	68%	2	2	2	$105	❌	❌	✅	Y / Y	⭐️ 4.7 (154)
Katy Trail Condo In Heart of Trendy Uptown!	$45,319	$160	73%	2	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (284)
Uptown/Katy Trail Chic & Central with Patio!	$41,557	$155	68%	2	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (228)
Uptown Dallas Townhome on Katy Trail!	$42,081	$195	58%	2	3	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (92)
Luxury Stay in Uptown	$30,488	$245	34%	2	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.6 (30)
THE CAPSULE \|\| Uniquely Designed Creative Space	$60,013	$209	76%	2	2	21	$150	✅	❌	✅	Y / Y	⭐️ 4.6 (22)
Retreat on Travis street	$35,626	$132	69%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Relaxed Dallas Uptown Townhome - Near SMU	$48,054	$198	65%	2	3	11	$129	❌	❌	✅	Y / Y	⭐️ 4.6 (106)
2BR Uptown Condo - Katy Trail / West Village	$23,246	$87	73%	2	2	7	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

9.79% 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)	$5,566	$11,132	$16,698	$22,264	$27,831	$55,662	$166,987
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$175,920	$175,920	$175,920	$175,920	$175,920	$175,920	$175,920
Down Payment	$43,980	$43,980	$43,980	$43,980	$43,980	$43,980	$43,980
Property Appreciation	$6,597	$13,391	$20,390	$27,599	$35,024	$75,627	$313,855
Total Return	$232,063	$244,424	$256,989	$269,764	$282,755	$351,189	$700,742

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.79%

Cap Rate

9.27%

Return on Investment

25.2%

4039 Cole Ave 118 Dallas, TX, 75204

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,055/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$5,566

Annual Profit

9.3%

Cap Rate

9.8%

Cash on Cash

$39,172

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $208/night at 65% occupancy.Projected nightly rate is $165/night at 65% occupancy.

Occupancy Rate

Top 71% 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.

$40,141

Avg annual revenue

65%

Avg occupancy rate

$165

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

$20k

$35k

$45k

$60k

$5,566

Profit

Revenue

$39,172

Operating Expenses

$18,772

Operating Income

$20,400

Mortgage & Taxes

$14,834

Profit (Cash Flow)

$5,566

$56,827

Cash Investment

Down Payment

$43,980

Renos & Furnishing

$6,250

Closing Costs

$6,597

Total

$56,827

DSCR Ratio

Strong

1.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.79%

Cap Rate

9.27%

Return on Investment

25.2%

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

$10,437

Deductible property tax

$2,177

Your total deduction

$17,081

Your adjusted annual income

$150,000 - $17,081 = $132,919

Taxes on $132,919 (30%)

$39,876

Your old tax bill

$45,000

Your new tax bill

$39,876

Estimated tax savings

$5,124

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

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: -