BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 4601 Amesbury Dr, Dallas, TX, 75206

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$32,529

Profit (Cash Flow)

-$284

Cash on Cash Return

-6.5%

Annual Revenue

$32,529

AirDNA projects $151/night at 65% occupancy ($35,848). Airbtics projects $104/night at 63% occupancy ($23,930). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $122 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,110$24,855$33,978$43,297
Occupancy54%68%73%80%
Nightly Rate$76$95$122$142

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Comfy Duplex by SMU, Mockingbird & White Rock

No image available

$73,514
$270
73%
111$55❌❌❌Y / Y⭐️ 5 (121)
Kasa | 1BD, Hang by the Pool/Sundeck | Dallas

No image available

$25,560
$147
44%
112$75✅❌✅Y / Y⭐️ 5 (48)
Cozy Private Studio - near SMU w Private Parking

No image available

$19,056
$68
71%
111$33❌❌❌N / Y⭐️ 5 (411)
Charming Dallas Gem near SMU, Mockingbird Station

No image available

$28,965
$98
76%
111$55❌❌❌Y / Y⭐️ 5 (550)
Charming 'M Streets' Guest Cottage

No image available

$33,220
$100
90%
112$40❌❌❌N / Y⭐️ 5 (361)
Free Parking, Wi-Fi, Spacious M-Streets Urban Flat

No image available

$22,292
$80
72%
111$55❌❌✅Y / Y⭐️ 4.5 (392)
Explorer's Hearth | Lower-Greenville Ave Area

No image available

$21,996
$77
72%
111$55❌❌✅Y / Y⭐️ 4.5 (236)
The Haven | Lower-Greenville Ave

No image available

$21,756
$70
80%
111$60❌❌✅Y / Y⭐️ 4.5 (205)
Lower-Greenville Landing | Close to Everything

No image available

$19,892
$75
67%
111$60❌❌✅Y / Y⭐️ 4.5 (129)
The Monticello Guest House - M Streets, Dallas

No image available

$28,540
$99
75%
112$65❌❌❌N / Y⭐️ 5 (217)
Lower Greenville Avenue Urban Retreat 1-BR Condo

No image available

$20,405
$106
49%
112$115❌❌❌Y / Y⭐️ 5 (68)
The Cozy Owl Cottage - So Close to So Much

No image available

$25,145
$99
68%
113$50❌❌❌Y / Y⭐️ 5 (147)
The Dallas Nook, Lower-Greenville Ave Area

No image available

$26,360
$92
75%
111$55❌❌✅Y / Y⭐️ 4.5 (276)
Vintage Arcade Fun | Lower-Greenville Ave Area

No image available

$23,285
$83
73%
111$55❌❌✅Y / Y⭐️ 4.5 (57)
The Dallas Native | Lower-Greenville Ave Area

No image available

$22,176
$82
70%
111$55❌❌✅Y / Y⭐️ 4.5 (295)
The Dreamy Escape | Netflix and chill here

No image available

$19,737
$75
67%
111$60❌❌✅Y / Y⭐️ 4.5 (103)
Cozy Private apt near SMU and shopping center

No image available

$17,944
$76
60%
111$100✅❌✅Y / Y⭐️ 4.5 (9)
The Vintage Stellar | Lower-Greenville Ave

No image available

$20,440
$74
69%
111$60❌❌✅Y / Y⭐️ 4.5 (181)
lovers ln entire apartment Great location washer/D

No image available

$16,155
$76
55%
111$100✅❌✅Y / Y⭐️ 0 (1)
Trendy City Flat, Lower-Greenville Ave Area

No image available

$17,852
$82
56%
111$60❌❌✅Y / Y⭐️ 4.5 (374)
Modern Guesthouse Oasis in the Heart of Dallas

No image available

$27,038
$104
68%
112$75❌❌❌Y / Y⭐️ 5 (251)
PRIVATE ROMANTIC STUDIO near White Rock Lake

No image available

$34,835
$132
67%
113$150❌❌❌N / Y⭐️ 5 (261)
The Chill | Lower-Greenville Ave

No image available

$22,880
$75
79%
111$60❌❌✅Y / Y⭐️ 4.5 (162)
Our Nest | Lower-Greenville | Arboretum Admission

No image available

$22,362
$84
68%
111$55❌❌✅Y / Y⭐️ 4.7 (331)
Natural Sabbatical | Reliable Wifi

No image available

$22,934
$81
72%
111$60❌❌✅Y / Y⭐️ 4.5 (143)
Stylish Lower Greenville Gem*Pet Friendly & Modern

No image available

$26,500
$142
48%
111$60❌❌✅Y / Y⭐️ 5 (30)
Contemporary Dallas Condo w/ Pool Access!

No image available

$18,506
$113
41%
112$202✅❌❌Y / Y⭐️ 4.5 (7)
Urban Farmhouse | Arboretum Admission Included

No image available

$19,770
$75
67%
111$55❌❌✅Y / Y⭐️ 4.7 (321)
5 mins from SMU | Washer Dryer

No image available

$35,214
$141
66%
111$80✅❌❌Y / Y⭐️ 4 (9)
Beautiful Dallas Studio

No image available

$17,576
$70
62%
113$100✅❌✅N / Y⭐️ 5 (11)
New! Cozy, big 1BD, Best neighborhood! King bed

No image available

$24,721
$125
51%
111$60❌❌✅Y / Y⭐️ 4.8 (28)
Great for Couples+Pool+Gym+Free Parking

No image available

$24,755
$122
52%
111$128✅❌❌Y / Y⭐️ 4.9 (90)
Serene Dallas Condo w/ Pool - Walkable Location!

No image available

$16,439
$89
46%
112$202✅❌❌Y / Y⭐️ 3.5 (5)
Knox/ Henderson, Top Floor (pool/gym/free parking)

No image available

$43,381
$134
87%
111$99✅❌❌Y / Y⭐️ 4.8 (97)
Outdoor Pool+King Suite+Gym+Free Parking+Sleeps 4

No image available

$38,172
$120
82%
111$128✅❌❌Y / Y⭐️ 5 (123)
Knox/ Henderson, Gym, Pool, 1 Free Parking, WIFI

No image available

$40,393
$134
78%
111$99✅❌❌Y / Y⭐️ 5 (115)
Stylish Condo : Near Greenville Ave Restaurants

No image available

$26,034
$69
95%
1130$150✅❌✅Y / Y⭐️ 4.5 (16)

Return Metrics

-6.53% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$284-$568-$852-$1,136-$1,420-$2,840-$8,522
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-$284-$568-$852-$1,136-$1,420-$2,840-$8,522

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.53%

Payback Period Days

0

Return on Investment

-6.53%

property-location

4601 Amesbury Dr Dallas, Texas, 75206

1 bed • 1 bath • 1 guests

Agent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide


Laws


Market Data

$32,529

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $151/night at 65% occupancy ($35,848.69). Airbtics projects $104/night at 63% occupancy ($23,930).

Top 28% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$25,074

Avg annual revenue

63%

Avg occupancy rate

$104

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

$30k

$50k

$75k

Sign up to see the data on 40 all comparables

-$284

Profit

Revenue

$32,529

Operating Expenses

$16,229

Operating Income

$16,300

Net Effective Rent

$16,584

Profit (Cash Flow)

-$284

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-6.53%

Payback Period Days

0