BNBCalc Short Term Rental Investment Analysis 421 Hazeltine Rd, Red Oak, TX 75154

5 bed • 4 bath • 15 guests • $414,900

BNB

Calc

Annual Revenue

$83,367

Profit (Cash Flow)

$54,742

Cap Rate

14.2%

Annual Revenue

$83,367

AirDNA projects $415/night at 55% occupancy ($83,366). Airbtics projects $411/night at 48% occupancy ($72,055). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $415 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,166	$69,212	$97,191	$135,088
Occupancy	39%	49%	54%	66%
Nightly Rate	$287	$360	$459	$531

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 5 bedroom, 4 bathroom ranch style house	$75,891	$484	39%	5	4	2	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (78)
Chateau Hiddenwood w/ Pool, Hot Tub, Pond + Games	$198,370	$961	54%	5	5	2	$350	✅	✅	✅	Y / Y	⭐️ 4.8 (27)
5-Bed/2-Bath with Pool & Backyard Retreat	$71,179	$374	52%	5	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (25)
The Prairie House - Historic Downtown Home	$41,707	$269	38%	5	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Gorgeous cozy home in nature serene neighborhood!	$55,026	$252	54%	5	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
⭐️ Stylish Spacious Extra Clean Staycation/Getaway	$35,941	$215	40%	5	2	1	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (218)
Giant Property with Lounge, Wet Bar, and Casino!	$57,490	$482	31%	5	4	2	$215	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Spacious, family-friendly home near Joe Pool Lake!	$87,571	$347	66%	5	4	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (65)
Hot tub, arcade close to AT&T, Globe life	$102,337	$392	67%	5	4	2	$280	✅	✅	❌	Y / Y	⭐️ 4.9 (44)
Lovely 5 BR\|GAMEROOM\| Cowboys🌟Stadium, Six Flags🎢	$64,089	$342	46%	5	4	2	$185	✅	❌	❌	Y / Y	⭐️ 4.8 (50)

Return Metrics

50.48% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$54,741	$109,483	$164,225	$218,966	$273,708	$547,417	$1,642,251
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$331,920	$331,920	$331,920	$331,920	$331,920	$331,920	$331,920
Down Payment	$82,980	$82,980	$82,980	$82,980	$82,980	$82,980	$82,980
Property Appreciation	$12,447	$25,267	$38,472	$52,073	$66,082	$142,690	$592,171
Total Return	$482,088	$549,650	$617,597	$685,940	$754,691	$1,105,008	$2,649,323

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

50.48%

Cap Rate

14.18%

Return on Investment

65.72%

421 Hazeltine Rd Red Oak, TX, 75154

5 bed • 4 bath • 15 guests

Purchase Price

Est. $1,990/mo

This property is for sale!

Contact Agent

221

Airbnb Investor Score

$30,861

Annual Profit

14.2%

Cap Rate

50.5%

Cash on Cash

$83,367

Annual Revenue

BNBCalc predicts this property will get $411 per night with 48% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$78,960

Avg annual revenue

48%

Avg occupancy rate

$411

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

$35k

$90k

$140k

$200k

$54,742

Profit

Revenue

$83,367

Operating Expenses

$24,518

Operating Income

$58,849

Mortgage & Taxes

$4,108

Profit (Cash Flow)

$54,742

$108,427

Cash Investment

Down Payment

$82,980

Renos & Furnishing

$13,000

Closing Costs

$12,447

Total

$108,427

DSCR Ratio

Strong

2.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

50.48%

Cap Rate

14.18%

Return on Investment

65.72%

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

$19,692

Deductible property tax

$4,108

Your total deduction

$12,036

Your adjusted annual income

$150,000 - $12,036 = $137,964

Taxes on $137,964 (30%)

$41,389

Your old tax bill

$45,000

Your new tax bill

$41,389

Estimated tax savings

$3,611

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: 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: -