BNBCalc Short Term Rental Investment Analysis 4209 Forestedge Dr, Grand Prairie, TX 75052

5 bed • 4 bath • 15 guests • $490,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$77,110

Profit (Cash Flow)

$20,352

Cap Rate

10.9%

Annual Revenue

$77,110

AirDNA projects $427/night at 46% occupancy ($71,741). Airbtics projects $377/night at 56% occupancy ($77,110). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 56% occupancy rate, $377 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,266	$75,123	$94,926	$113,121
Occupancy	54%	57%	61%	65%
Nightly Rate	$258	$349	$409	$457

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Grand Luxurious High End House with Private Pool!	$91,863	$407	57%	5	3	2	$179	✅	❌	✅	Y / Y	⭐️ 4.8 (72)
Heated Pool & Spa \| King Bed \| 15 min to Stadium	$69,086	$286	66%	5	3	2	$0	✅	✅	❌	Y / Y	⭐️ 4.3 (24)
Spacious 5BR/2.5B Roomy Home with Pool	$54,731	$240	57%	5	3	1	$230	✅	❌	✅	Y / Y	⭐️ 4.8 (50)
Beautiful Vacation Home near Joe Pool Lake 10	$86,408	$410	55%	5	4	2	$185	✅	❌	❌	Y / Y	⭐️ 4.8 (126)
Luxury & Spacious \| Backyard, Pool, Hot Tub	$204,972	$838	65%	5	3	1	$276	✅	✅	✅	Y / Y	⭐️ 4.8 (60)
Grand 5BR with Private Pool & close to ATT stadium	$83,719	$415	54%	5	3	2	$120	✅	❌	❌	Y / Y	⭐️ 4.9 (16)
Spacious & Stylish Home	$63,423	$349	47%	5	2	1	$170	✅	❌	❌	Y / Y	⭐️ 5 (18)
5 BR w/pool, minutes to Six flags, AT&T stadium	$78,020	$350	58%	5	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (6)
5 BR w/ Pool, close to Six flags, cowboy stadium	$42,834	$249	47%	5	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
Captivating 5BR/2.5B Beautiful Pool & Patio - 12 G	$59,591	$235	63%	5	3	1	$260	✅	❌	✅	Y / N	⭐️ 5 (4)

Return Metrics

16.19% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,352	$40,704	$61,056	$81,408	$101,760	$203,521	$610,563
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,813	$9,924	$15,350	$21,111	$27,226	$63,951	$392,000
Down Payment	$98,000	$98,000	$98,000	$98,000	$98,000	$98,000	$98,000
Property Appreciation	$14,700	$29,841	$45,436	$61,499	$78,044	$168,519	$699,358
Total Return	$137,865	$178,469	$219,843	$262,018	$305,031	$533,992	$1,799,922

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.19%

Cap Rate

10.89%

Return on Investment

31.71%

4209 Forestedge Dr Grand Prairie, TX, 75052

5 bed • 4 bath • 15 guests

Purchase Price

Est. $2,350/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$20,352

Annual Profit

10.9%

Cap Rate

16.2%

Cash on Cash

$77,110

Annual Revenue

BNBCalc predicts this property will get $377 per night with 56% occupancy, putting it in the top 53% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% 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.

$83,464

Avg annual revenue

56%

Avg occupancy rate

$377

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

$95k

$150k

$205k

$20,352

Profit

Revenue

$77,110

Operating Expenses

$23,704

Operating Income

$53,406

Mortgage & Taxes

$33,054

Profit (Cash Flow)

$20,352

$125,700

Cash Investment

Down Payment

$98,000

Renos & Furnishing

$13,000

Closing Costs

$14,700

Total

$125,700

DSCR Ratio

Strong

1.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.19%

Cap Rate

10.89%

Return on Investment

31.71%

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

$23,256

Deductible property tax

$4,851

Your total deduction

$29,985

Your adjusted annual income

$150,000 - $29,985 = $120,015

Taxes on $120,015 (30%)

$36,004

Your old tax bill

$45,000

Your new tax bill

$36,004

Estimated tax savings

$8,996

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -