BNBCalc Short Term Rental Investment Analysis 4777 Cedar Springs Rd, Dallas, TX, 75219

2 bed • 2 bath • 6 guests • $203,000

BNB

Calc

Annual Revenue

$44,457

Profit (Cash Flow)

$7,183

Cap Rate

11.2%

Annual Revenue

$44,457

AirDNA projects $157/night at 64% occupancy ($36,699). Airbtics projects $179/night at 68% occupancy ($44,457). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 68% occupancy rate, $179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,688	$43,318	$61,388	$74,219
Occupancy	59%	72%	81%	86%
Nightly Rate	$131	$160	$201	$227

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury modern farmhouse condo.	$34,986	$163	55%	2	3	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (26)
SoCozyToo Exec Suite Oaklawn/Uptown	$53,394	$211	67%	2	1	3	$188	❌	❌	✅	Y / Y	⭐️ 5 (511)
Oaklawn Modern Townhome	$42,613	$273	40%	2	3	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (28)
Beautiful 2 Bedroom & 2 Bath Near Uptown!	$30,766	$135	60%	2	1	2	$70	✅	❌	❌	Y / Y	⭐️ 4.9 (294)
Spotless & Convenient - 5 Min. to Downtown!	$29,055	$99	77%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.5 (192)
Oak Lawn House • Private Backyard • WFH Setups	$44,390	$135	85%	2	1	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (82)
Sophisticated Chic - 2 bedroom Oaklawn Dallas	$18,773	$98	49%	2	1	2	$55	❌	❌	✅	Y / Y	⭐️ 4.5 (201)
Perfect 2 BR Uptown Dallas	$43,459	$147	80%	2	1	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (29)
SoCozyBlue Suite Oak Lawn / Uptown	$63,578	$200	86%	2	1	3	$188	❌	❌	✅	Y / Y	⭐️ 5 (80)
Beautiful Condo in Dallas	$18,841	$146	33%	2	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Walk Score92+Luxurious Oaklawn Home w PRVT Terrace	$40,402	$165	60%	2	3	1	$120	❌	❌	❌	Y / N	⭐️ 5 (42)
2 BR • Oak Lawn House by Uptown • WFH Setups	$44,973	$132	87%	2	1	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (44)
2BR APT-Perfect for Night Life	$43,481	$198	60%	2	1	4	$0	✅	✅	✅	Y / Y	⭐️ 5 (18)
Dallas Oak Lawn Oasis w/ Private Hot Tub and Pool	$52,418	$217	66%	2	1	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (74)
Super Clean and Comfortable North Dallas Retreat!	$58,629	$211	69%	2	3	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (149)
High-End Dallas Getaway\| Rooftop\| Near Airport!	$45,348	$210	59%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (80)
Sophisticated brownstone home/ 2BR Pet friendly	$38,645	$154	66%	2	2	2	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (95)
2 Car Garage Home in Oak Lawn 2Bedrooms 2.5Baths	$79,556	$255	84%	2	3	28	$109	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Craftsman Home in Uptown Dallas - 2BR/2BA	$58,233	$205	74%	2	2	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (124)
Downtown Dallas Private Escape+Rooftop	$74,124	$257	72%	2	3	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (85)
Casa Verde - Monthly Stay Discounts!	$44,527	$158	77%	2	1	30	$200	✅	❌	✅	Y / Y	⭐️ 5 (4)
Oak Lawn/Uptown Hidden gem	$42,769	$145	78%	2	2	1	$147	❌	❌	❌	Y / Y	⭐️ 5 (18)
Great location in Oak Lawn Neighborhood	$33,658	$121	76%	2	1	14	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (19)
(CS) 4243 2 bedroom Apt , Pool, Gym, Parking	$29,612	$88	88%	2	1	31	$150	✅	✅	✅	Y / Y	⭐️ 0 (1)
~Trendy Oak Lawn ~ Parkland \| Pool \| Pets \| Fun!	$59,849	$224	73%	2	1	30	$120	✅	❌	✅	Y / Y	⭐️ 4.7 (38)
Giraffe Manor Lux 2Bd/1Bt Home	$31,794	$150	56%	2	1	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
(CS) 3243 Elegant 2Br , Pool, Gym, Parking	$40,243	$126	81%	2	1	31	$150	✅	✅	✅	Y / Y	⭐️ 4 (6)
High-Spec Opulent Townhouse in Oak Lawn	$47,570	$167	76%	2	3	30	$160	❌	✅	✅	Y / Y	⭐️ 4.8 (51)
Vibrant 2BR Townhouse - Walking friendly	$43,584	$125	94%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (30)
Modern & Spacious~Rooftop View of Downtown Dallas	$43,305	$174	68%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (19)
Perfect Preview of Oak Lawn / Uptown Dallas Living	$97,504	$720	37%	2	3	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (3)
Spectacular retreat with fireplace & new deck	$44,570	$177	66%	2	2	5	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Uptown Dallas Luxury TownHome\| 2BR\| Near Downtown	$23,953	$187	35%	2	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (4)
Modern Artsy Oak Lawn Oasis	$41,107	$120	93%	2	2	30	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
The Rosewood Villa	$24,409	$117	57%	2	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (9)
Stylish & Modern Uptown Dallas Retreat in Oak Lawn	$55,294	$184	77%	2	3	2	$216	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Quaint 2-Bed Cottage in Oak Lawn	$39,660	$129	84%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
UPTOWN \| Chic 2-Bedroom Art Deco Condo in OAKLAWN	$25,521	$189	36%	2	1	2	$75	✅	❌	✅	Y / Y	⭐️ 4.3 (3)
(CS) 5206 2 bedroom suite, Pool, Gym, Parking	$38,630	$126	81%	2	1	31	$150	✅	✅	✅	Y / Y	⭐️ 5 (1)
Home: 2BR/2.5BA Private Garage	$48,897	$153	86%	2	3	30	$165	❌	❌	✅	Y / Y	⭐️ 5 (3)

Return Metrics

26.8% 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)	$7,182	$14,365	$21,548	$28,731	$35,913	$71,827	$215,482
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,318	$4,779	$7,392	$10,167	$13,112	$30,799	$188,790
Down Payment	$14,210	$14,210	$14,210	$14,210	$14,210	$14,210	$14,210
Property Appreciation	$6,090	$12,362	$18,823	$25,478	$32,332	$69,815	$289,734
Total Return	$29,801	$45,717	$61,974	$78,586	$95,569	$186,652	$708,216

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.8%

Cap Rate

11.21%

Return on Investment

58.17%

4777 Cedar Springs Rd Dallas, Texas, 75219

2 bed • 2 bath • 6 guests

Purchase Price

Est. $974/mo

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

124

Airbnb Investor Score

$7,182

Annual Profit

11.2%

Cap Rate

26.8%

Cash on Cash

$44,457

Annual Revenue

BNBCalc predicts this property will get $179 per night with 68% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$44,303

Avg annual revenue

68%

Avg occupancy rate

$179

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

$20k

$45k

$70k

$100k

$7,183

Profit

Revenue

$44,457

Operating Expenses

$21,682

Operating Income

$22,775

Mortgage & Taxes

$15,592

Profit (Cash Flow)

$7,183

$26,800

Cash Investment

Down Payment

$14,210

Renos & Furnishing

$6,500

Closing Costs

$6,090

Total

$26,800

DSCR Ratio

Strong

1.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.8%

Cap Rate

11.21%

Return on Investment

58.17%

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

$11,200

Deductible property tax

$2,010

Your total deduction

$13,492

Your adjusted annual income

$150,000 - $13,492 = $136,508

Taxes on $136,508 (30%)

$40,952

Your old tax bill

$45,000

Your new tax bill

$40,952

Estimated tax savings

$4,048

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:

4.25 sqft

Year built:

1983

Size:

874 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: 4.25 sqft

Building area: 874 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -

Schools

Elementary School: Maple Lawn Elementary School with 5/10 star rating
Middle School: Thomas J Rusk Middle School with 4/10 star rating
High School: North Dallas High School with 3/10 star rating