BNBCalc Short Term Rental Rental Arbitrage Analysis 4110 Fairmount St

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$30,374

Profit (Cash Flow)

-$9,575

Cash on Cash Return

-145.1%

Annual Revenue

$30,374

AirDNA projects $214/night at 69% occupancy ($53,931). Airbtics projects $154/night at 54% occupancy ($30,373). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 54% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,695	$29,876	$46,158	$55,180
Occupancy	46%	52%	68%	77%
Nightly Rate	$122	$156	$184	$190

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Great location in Oak Lawn Neighborhood	$33,276	$127	71%	2	1	14	$175	✅	❌	❌	Y / Y	⭐️ 5 (15)
Cozy 2-Bedroom Property in the Heart of Dallas	$26,068	$105	53%	2	1	1	$95	✅	❌	❌	Y / Y	⭐️ 5 (27)
Beautiful 2 Bedroom & 2 Bath Near Uptown!	$32,036	$138	62%	2	2	1	$70	✅	❌	❌	Y / Y	⭐️ 4.9 (278)
UPTOWN \| Chic 2-Bedroom Art Deco Condo in OAKLAWN	$25,521	$189	36%	2	1	2	$75	✅	❌	✅	Y / Y	⭐️ 4.3 (3)
Central+Comfy+Spacious 2 bedroom w/ Gym & Desk	$34,719	$186	51%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (26)
Spacious+Comfy+Central w/ Wifi+Gym+Desk	$31,447	$179	48%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
BritaneyjanellLuxLLC	$36,175	$120	77%	2	3	1	$100	✅	❌	❌	Y / Y	⭐️ 4.6 (5)
Uptown Vintage Boho King Suite	$29,463	$175	46%	2	2	1	$0	✅	❌	✅	Y / N	⭐️ 0 (0)
Vibrant 2BR Townhouse - Walking friendly	$37,257	$121	82%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (5)

Return Metrics

-145.07% 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)	-$9,574	-$19,149	-$28,724	-$38,299	-$47,874	-$95,748	-$287,246
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	-$9,574	-$19,149	-$28,724	-$38,299	-$47,874	-$95,748	-$287,246

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-145.07%

Payback Period Days

Return on Investment

-145.07%

4110 Fairmount St Dallas, Texas, 75219

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,521

Zestimate

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$30,374

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $214/night at 69% occupancy.Projected nightly rate is $154/night at 54% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$29,737

Avg annual revenue

54%

Avg occupancy rate

$154

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

$10k

$20k

$30k

$40k

-$9,575

Profit

Revenue

$30,374

Operating Expenses

$15,949

Operating Income

$14,425

Net Effective Rent

$24,000

Profit (Cash Flow)

-$9,575

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-145.07%

Payback Period Days