BNBCalc Short Term Rental Rental Arbitrage Analysis 4414 Worth St, Dallas, TX, 75246

1 bed • 1 bath • 3 guests • $1,250

BNB

Calc

Annual Revenue

$14,975

Profit (Cash Flow)

-$13,972

Cash on Cash Return

-310.9%

Annual Revenue

$14,975

AirDNA projects $99/night at 59% occupancy ($21,333). Airbtics projects $82/night at 50% occupancy ($14,975). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 50% occupancy rate, $82 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,853	$15,101	$23,285	$30,402
Occupancy	37%	47%	63%	74%
Nightly Rate	$62	$84	$95	$104

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Central near DT! Fully-Equipped Kitchen+Fast Wi-Fi	$23,568	$118	49%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Modern+Central near Downtown+Sleeps 4+FastWiFi!	$18,628	$95	47%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (64)
Heart of Dallas Flat \| Close to Baylor Hospital	$21,836	$88	63%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (201)
Hello Gorgeous Flat near Downtown!	$25,134	$86	74%	1	1	1	$68	❌	❌	✅	Y / Y	⭐️ 4.5 (106)
Lovely Dallas Flat \| Near Downtown	$21,775	$84	63%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.5 (115)
Central Cozy Apt near DT! Fully-Equipped Kitchen	$21,433	$103	52%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Quaint and Cozy	$18,568	$72	67%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (23)
Café Amor I Espresso Bar & Workspace I 5 Min to DT	$27,406	$104	72%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
DT Dallas \| LUXE Urban Escape \| 1BD Apt	$14,023	$83	41%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Cozy Cup Suite I Espresso Bar, Workspace & Parking	$28,182	$110	70%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Downtown Dallas \| Modern CHIC Style \| 1Bed Abode	$13,363	$84	39%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Classic Clean Craftsman - Backyard+King Bed+Baylor	$29,669	$90	88%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (178)
DT Dallas \| Chic 1BD \| Near Downtown \| Baylor Med	$6,281	$39	44%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
DT Dallas \| Chic 1BD \| Near Downtown \| Baylor Med	$7,027	$64	30%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
DT Dallas \| Chic 1BD \| Near Downtown \| Baylor Med	$5,226	$42	34%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
DT Dallas \| Chic 1BD \| Near Downtown \| Baylor Med	$10,797	$50	59%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
DT Dallas \| Chic 1BD \| Near Downtown \| Baylor Med	$10,614	$50	58%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
DT Dallas \| Chic 1BD \| Near Downtown \| Baylor Med	$10,431	$50	57%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Cozy+Conveniently Located Apt \| 6 minutes to DT!	$18,105	$82	57%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Luxury Vibe -Heart of Dallas No. 4530	$31,398	$223	37%	1	1	1	$95	✅	❌	✅	Y / Y	⭐️ 5 (60)
Modern Luxury Guesthouse 6 min from Downtown.	$13,762	$94	40%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 5 (21)
DT Dallas \| Chic 1BD \| Near Downtown \| Baylor Med	$4,996	$39	35%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
DT Dallas l Chic Cityscape l 1Bed Abode	$13,361	$98	33%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Cozy East Dallas One Bedroom	$9,092	$54	46%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (242)
Clean Classic Craftsman - Backyard+King Bed+Baylor	$32,735	$104	86%	1	1	30	$50	❌	❌	❌	Y / Y	⭐️ 4.6 (201)
Sleek King Suite Near Downtown & Deep Ellum	$33,797	$114	81%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
DT Dallas \| Chic 1BD \| Near Downtown \| Baylor Med	$6,138	$39	43%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Cozy Stylish Queen Suite DTX	$21,061	$76	70%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.3 (8)
DT Dallas \| COZY Urban Escape \| 1BD Apt	$17,286	$91	48%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
DT Dallas l Baylor MED Walking Distance l 1Bed	$16,339	$98	43%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Downtown Dallas Premiere Escape 1Bed Abode	$18,781	$97	47%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
DT Dallas \| Chic 1BD \| Near Downtown \| Baylor Med	$10,119	$79	35%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Comfy, Spacious & Ideally Located	$18,190	$57	85%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (271)
DT Dallas \| LUXE Urban Oasis \| 1BD Apt	$13,889	$90	37%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (8)
Downtown Dallas \| Baylor MED \| 1Bed Urban Dwelling	$13,739	$89	39%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (4)
Your Stay Min. from Baylor MD	$10,827	$51	58%	1	1	95	$125	❌	❌	✅	Y / N	⭐️ 4.5 (4)

Return Metrics

-310.86% 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)	-$13,971	-$27,943	-$41,915	-$55,886	-$69,858	-$139,717	-$419,152
Revenue Appreciation	$449	$911	$1,388	$1,879	$2,385	$5,150	$21,373
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$37	$76	$115	$156	$199	$429	$1,784
Total Return	-$13,484	-$26,955	-$40,410	-$53,850	-$67,274	-$134,137	-$395,995

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-310.86%

Payback Period Days

Return on Investment

-309.99%

4414 Worth St Dallas, Texas, 75246

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$14,975

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $99/night at 59% occupancy ($21,333.9). Airbtics projects $82/night at 50% occupancy ($14,975).

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

40 Airbnb Comparables

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

$16,073

Avg annual revenue

50%

Avg occupancy rate

$82

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

$5k

$15k

$25k

$35k

-$13,972

Profit

Revenue

$14,975

Operating Expenses

$13,947

Operating Income

$1,028

Net Effective Rent

$15,000

Profit (Cash Flow)

-$13,972

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-310.86%

Payback Period Days