BNBCalc Short Term Rental Rental Arbitrage Analysis 4434 Cantrell St, Grand Prairie, TX, 75052

5 bed • 3 bath • 18 guests • $0

BNB

Calc

Annual Revenue

$60,375

Profit (Cash Flow)

-$13,474

Cash on Cash Return

-104.9%

Annual Revenue

$60,375

AirDNA projects $386/night at 51% occupancy ($71,901). Airbtics projects $290/night at 57% occupancy ($60,374). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 57% occupancy rate, $290 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,047	$61,255	$86,317	$109,265
Occupancy	50%	59%	65%	72%
Nightly Rate	$237	$272	$347	$396

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 5BR/2.5B Home with Pool	$64,525	$262	61%	5	2.5	1	$230	✅	❌	✅	Y / Y	⭐️ 5 (56)
Captivating 5BR/2.5B Home with Beautiful Pool & Pa	$74,655	$277	68%	4	2.5	1	$260	✅	✅	✅	Y / Y	⭐️ 4.5 (32)
TX Oasis! WfallPool! Grill! Theatre! EV/240, GP,5*	$49,565	$238	54%	4	3	1	$180	✅	❌	❌	Y / Y	⭐️ 5 (37)
Pool & Spa close to ATT Stadium	$54,015	$228	60%	5	2.5	3	$165	✅	❌	✅	Y / Y	⭐️ 5 (23)
5 BR w/pool, minutes to Six flags, AT&T stadium~	$64,873	$251	68%	5	2.5	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (28)
Charming home with golf view!	$42,601	$318	36%	4	2.5	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (52)
Sweet Escape Homes: Great for Large Families	$82,062	$382	56%	4	3.5	3	$289	✅	❌	❌	Y / Y	⭐️ 5 (57)
Golf view. Hot tub near AT&T, outlet mall.	$49,050	$212	61%	4	2.5	1	$190	✅	✅	✅	Y / Y	⭐️ 5 (158)
Relaxing Oasis for winter gateway with HOT TUB	$59,624	$219	71%	4	2	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (38)
very central in all DFW close to epic & Joe pool a	$52,762	$424	34%	4	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (43)
Grand 6BR/2.5B Home with Pool, Grill & Game Room	$49,743	$193	62%	6	2.5	1	$195	✅	❌	✅	Y / Y	⭐️ 5 (111)
Luxury Grand Prairie 4Bed House, Prime Location!	$63,703	$295	59%	4	2.5	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (28)
Spacious. Near AT&T stadium, outlet mall.	$60,050	$252	63%	5	3.5	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (23)
Serene Sanctuary: Artfully Designed Home/Pool	$44,833	$244	47%	5	3	2	$220	✅	❌	✅	Y / Y	⭐️ 4.9 (85)
unique insta-worthy Cowboy Cabana, pool, amenities	$92,290	$394	64%	4	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (61)
Spacious, family-friendly home near Joe Pool Lake!	$86,835	$336	70%	5	3.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (95)
Ultimate Pool House near Cowboys Stadium	$66,395	$241	73%	5	2.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (102)
Stylish & Comfy ~ Mins to At&t Stadium~EpicCentral	$48,443	$244	52%	5	2.5	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (73)
Luxe Private Getaway in the Heart of Grand Prairie	$41,116	$156	65%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (67)
Epic Fun Luxury 4 BR in DFW w/ Casino & Lounge!	$91,473	$279	85%	4	2.5	2	$185	✅	❌	✅	Y / Y	⭐️ 5 (83)
Very spacious. Near AT&T. 4 full bathrooms.	$79,632	$383	55%	5	4	2	$280	✅	✅	❌	Y / Y	⭐️ 5 (65)
Sweet Escape Homes: 3000sf Rustic Modern	$50,712	$295	44%	5	2.5	3	$289	❌	❌	❌	Y / Y	⭐️ 5 (80)
Casa Excalibur	$66,324	$233	76%	4	3.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (69)
Grand 4BR Home w/ Backyard - Perfect for Groups	$38,887	$113	87%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (80)
2 Story Open Spaces Home Near Stadiums/Six Flags	$58,454	$257	59%	5	2.5	2	$220	✅	❌	❌	Y / Y	⭐️ 5 (91)
Beautiful 6 Bedroom house just under 4000sqft	$93,664	$500	51%	6	4	2	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (33)
Zen Sanctuary	$66,801	$434	41%	4	3.5	2	$219	❌	❌	❌	Y / Y	⭐️ 5 (31)
Escape to Lake Park Trail	$56,100	$294	51%	4	3.5	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (52)
Spacious Home in Grand Prairie	$72,432	$322	60%	5	2.5	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (27)
Luxury Home 5BR Hot Tub, Pool & Beautiful Backyard	$56,186	$294	47%	5	2.5	2	$230	✅	✅	✅	Y / Y	⭐️ 5 (15)
Poolside Oasis. 13 Beds Bar Celebration Station!	$76,995	$384	52%	4	2	1	$255	✅	✅	✅	Y / Y	⭐️ 5 (161)
Modern Luxury with a cozy touch 5BR & Pool	$43,403	$220	50%	5	2.5	2	$220	✅	❌	✅	Y / Y	⭐️ 4.5 (94)
Poolside Paradise-5bd Retreat, Beautiful Pool/Yard	$109,513	$384	72%	5	3	3	$220	✅	❌	✅	Y / Y	⭐️ 4.8 (80)
Praire Paradise	$34,683	$286	31%	4	2.5	1	$215	✅	❌	❌	Y / Y	⭐️ 5 (33)
Modern Boho 6BR W Pool,Yoga, sixflags,AT&T Stadium	$66,556	$386	44%	6	2.5	2	$285	✅	❌	✅	Y / Y	⭐️ 5 (30)
Triton House, Large home near Shopping & Dinning	$51,362	$268	50%	5	3	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (21)
Full Clean House in Central DFW	$50,909	$207	66%	4	2	4	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Grand 5BR with Private Pool & close to ATT stadium	$81,951	$415	53%	5	3	2	$120	✅	❌	❌	Y / Y	⭐️ 4.9 (16)
Mins to AT&T Stadium GR84 Cowboys Game Day Stays"	$35,399	$248	39%	4	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (17)
🏡Large Luxury near Lake⭐️Home Gym⭐️ Cinema+ Gameroom	$58,438	$234	65%	4	2.5	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (94)

Return Metrics

-104.85% 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)	-$13,473	-$26,947	-$40,421	-$53,895	-$67,369	-$134,738	-$404,216
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	-$13,473	-$26,947	-$40,421	-$53,895	-$67,369	-$134,738	-$404,216

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-104.85%

Payback Period Days

Return on Investment

-104.85%

4434 Cantrell St Grand Prairie, Texas, 75052

5 bed • 3 bath • 18 guests

Monthly Rent

Inquire about this property

Contact Agent

Grand Prairie

Guide

Zoning

Guide

Laws

$60,375

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $386/night at 51% occupancy ($71,901.93). Airbtics projects $290/night at 57% occupancy ($60,374).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$62,175

Avg annual revenue

57%

Avg occupancy rate

$290

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

$60k

$85k

$110k

-$13,474

Profit

Revenue

$60,375

Operating Expenses

$19,849

Operating Income

$40,526

Net Effective Rent

$54,000

Profit (Cash Flow)

-$13,474

$12,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$100

Total

$12,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-104.85%

Payback Period Days