BNBCalc Short Term Rental Rental Arbitrage Analysis 4110 Fairmount St, Dallas, TX, 75219

2 bed • 3 bath • 6 guests • $0

BNB

Calc

Report by:

Susanna Chung

thisissolani@gmail.com

Annual Revenue

$67,680

Profit (Cash Flow)

$19,281

Cash on Cash Return

281.5%

Annual Revenue

$67,680

AirDNA projects $209/night at 75% occupancy ($57,251). Airbtics projects $190/night at 69% occupancy ($47,883). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 85% occupancy rate, $218 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,781	$49,003	$70,319	$94,010
Occupancy	56%	70%	85%	94%
Nightly Rate	$141	$186	$218	$264

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful 2 Bedroom & 2 Bath Near Uptown!	$29,631	$137	57%	2	1	2	$70	✅	❌	❌	Y / Y	⭐️ 5 (296)
Sophisticated brownstone home/ 2BR Pet friendly	$39,118	$154	67%	2	1.5	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (109)
Spotless & Convenient - 5 Min. to Downtown!	$28,990	$101	75%	2	1	2	$55	❌	❌	✅	Y / Y	⭐️ 4.5 (199)
Mr. Nomad: Parisian Townhouse in Uptown	$97,199	$264	98%	2	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (179)
Mr. Nomad: Parisian PopHouse in Uptown	$64,462	$180	94%	2	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (110)
Mr. Nomad: Casa Bohem in Uptown	$71,151	$197	95%	2	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (107)
Mr. Nomad: Artistic Abode in Uptown	$68,463	$191	93%	2	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (121)
Sophisticated Chic - 2 bedroom Oaklawn Dallas	$17,207	$101	43%	2	1	2	$55	❌	❌	✅	Y / Y	⭐️ 4.5 (206)
2BR APT-Perfect for Night Life	$40,787	$199	56%	2	1	4	$0	✅	✅	✅	Y / Y	⭐️ 5 (18)
Oak Lawn House • Private Backyard • WFH Setups	$46,523	$141	85%	2	1	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (87)
Luxury modern farmhouse condo.	$33,691	$166	52%	2	2.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (28)
Spacious Uptown Dallas	$43,410	$200	56%	2	1.5	2	$100	❌	❌	✅	Y / Y	⭐️ 4 (25)
Perfect 2 BR Uptown Dallas	$42,565	$153	75%	2	1	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (34)
SoCozyBlue Suite Oak Lawn / Uptown	$63,684	$201	86%	2	1	3	$188	❌	❌	✅	Y / Y	⭐️ 5 (83)
Oak Lawn Vibrant Urban Retreat-Center of Dallas	$73,305	$275	70%	2	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (218)
Oaklawn Modern Townhome	$46,204	$266	45%	2	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (36)
Serene Luxury 2 Bedroom Apt in Amenity Building	$57,443	$213	71%	2	2	5	$150	✅	❌	✅	Y / Y	⭐️ 5 (80)
Highland Park Sanctuary - Prime Location	$104,824	$475	58%	2	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (13)
SoCozyToo Exec Suite Oaklawn/Uptown	$55,028	$212	68%	2	1	2	$188	❌	❌	✅	Y / Y	⭐️ 5 (520)
Vibrant 2BR Townhouse - Walking friendly	$43,927	$126	94%	2	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (34)
2Bd/1BAapt Dallas 5mn of Downtown & uptown,airport	$26,981	$141	44%	2	1	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (11)
2 BR • Oak Lawn House by Uptown • WFH Setups	$49,023	$142	88%	2	1	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (49)
Knight 105: Stylish 2BR/2BA Retreat in the Heart	$35,146	$240	38%	2	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (8)
Knight 205: Modern 2BR/2BA APT in Oak Lawn's	$33,412	$182	49%	2	2	2	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Quaint 2-Bed Cottage in Oak Lawn	$39,660	$129	84%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
Mr. Nomad: Colour PopHaus in Dallas	$57,022	$190	82%	2	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Walk Score92+Luxurious Oaklawn Home w PRVT Terrace	$40,402	$165	60%	2	3	1	$120	❌	❌	❌	Y / N	⭐️ 5 (42)
Super Clean and Comfortable North Dallas Retreat!	$58,629	$211	69%	2	3	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (149)
Oak Lawn/Uptown Hidden gem	$45,633	$147	82%	2	2	1	$147	❌	❌	❌	Y / Y	⭐️ 5 (18)
(CS) 4243 2 bedroom Apt , Pool, Gym, Parking	$30,257	$90	88%	2	1	31	$150	✅	✅	✅	Y / Y	⭐️ 0 (2)
Art House \| Yard \| Edge of Highland Park	$36,271	$261	36%	2	2	5	$140	❌	❌	✅	Y / Y	⭐️ 5 (43)
High-End Dallas Getaway\| Rooftop\| Near Airport!	$45,348	$210	59%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (80)
Knight 106: Chic 2BR/2BA Apartment in Oak Lawn	$28,888	$171	43%	2	2	2	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Amyfinehouse\| Modern 2BR Apt \|Pool+Views+Parking	$80,698	$256	85%	2	2	1	$69	✅	✅	✅	Y / Y	⭐️ 5 (19)
Great location in Oak Lawn Neighborhood	$33,380	$120	76%	2	1	14	$175	✅	❌	❌	Y / Y	⭐️ 5 (20)
Grand Piano, Cathedral Geodes, King Beds,	$43,480	$264	45%	2	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
(CS) 3150 Corporate 2br Suite, Parking	$27,524	$117	58%	2	2	31	$150	✅	✅	✅	Y / Y	⭐️ 4.3 (5)
Amyfinehouse \|Cozy, Safe 2BR Apt \|Pool+Patio+Views	$90,290	$253	97%	2	2	1	$69	✅	❌	✅	Y / Y	⭐️ 5 (56)
25% OFF 2BD \| Pool \| Med Dist Dallas \| DAL069	$38,357	$131	80%	2	2	30	$200	✅	❌	✅	Y / Y	⭐️ 5 (5)
Holland Home in Oak Lawn : 2Bedrooms 2.5Baths w/	$75,419	$236	86%	2	2.5	2	$109	❌	❌	✅	Y / Y	⭐️ 4.5 (7)

Return Metrics

281.47% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,281	$38,562	$57,844	$77,125	$96,406	$192,813	$578,440
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	$19,281	$38,562	$57,844	$77,125	$96,406	$192,813	$578,440

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

281.47%

Payback Period Days

129

Return on Investment

281.47%

4110 Fairmount St Dallas, Texas, 75219

2 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Susanna

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$67,680

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $209/night at 75% occupancy.Projected nightly rate is $190/night at 69% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$49,585

Avg annual revenue

69%

Avg occupancy rate

$190

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

$45k

$75k

$105k

$19,281

Profit

Revenue

$67,680

Operating Expenses

$20,798

Operating Income

$46,881

Net Effective Rent

$27,600

Profit (Cash Flow)

$19,281

$6,850

Cash Investment

Renos & Furnishing

$6,750

Setup Costs

$100

Total

$6,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

281.47%

Payback Period Days

129