BNBCalc Short Term Rental Investment Analysis 4830 Cedar Springs Rd 39, Dallas, TX 75219

2 bed • 2 bath • 6 guests • $2,300

BNB

Calc

Annual Revenue

$42,091

Profit (Cash Flow)

$22,784

Cap Rate

997.3%

Annual Revenue

$42,091

AirDNA projects $244/night at 53% occupancy ($47,233). Airbtics projects $172/night at 67% occupancy ($42,090). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 67% occupancy rate, $172 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,704	$41,263	$61,908	$81,507
Occupancy	58%	65%	76%	86%
Nightly Rate	$138	$163	$208	$243

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Super Clean and Comfortable North Dallas Retreat!	$51,642	$223	57%	2	3	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (149)
High-End Dallas Getaway\| Rooftop\| Near Airport!	$41,299	$217	52%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (80)
SoCozyToo Exec Suite Oaklawn/Uptown	$54,688	$197	70%	2	1	2	$188	❌	❌	✅	Y / Y	⭐️ 5 (496)
Dallas Oak Lawn Oasis w/ Private Hot Tub and Pool	$58,047	$260	61%	2	1	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (68)
SoCozyBlue Suite Oak Lawn / Uptown	$64,661	$199	85%	2	1	3	$188	❌	❌	✅	Y / Y	⭐️ 5 (76)
Walk Score92+Luxurious Oaklawn Home w PRVT Terrace	$46,894	$180	65%	2	3	1	$120	❌	❌	❌	Y / N	⭐️ 5 (42)
Downtown Dallas Private Escape+Rooftop	$62,581	$257	60%	2	3	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (85)
2 BR • Oak Lawn House by Uptown • WFH Setups	$50,854	$151	88%	2	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (30)
Oak Lawn House • Private Backyard • WFH Setups	$52,910	$147	93%	2	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (71)
Great location in Oak Lawn Neighborhood	$33,855	$125	74%	2	1	14	$175	✅	❌	❌	Y / Y	⭐️ 5 (16)
Craftsman house in Uptown Dallas & Love Field	$40,170	$141	70%	2	2	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (114)
Perfect 2 BR Uptown Dallas	$27,093	$91	79%	2	1	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (18)
Beautiful 2 Bedroom & 2 Bath Near Uptown!	$30,613	$136	60%	2	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.9 (282)
Luxury modern farmhouse condo.	$26,175	$163	40%	2	3	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (18)
Oaklawn Townhouse - Walk to Shops and Restaurants	$20,481	$98	52%	2	1	10	$60	❌	❌	❌	Y / Y	⭐️ 4.2 (48)

Return Metrics

324.13% 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)	$22,783	$45,567	$68,351	$91,135	$113,918	$227,837	$683,513
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,840	$1,840	$1,840	$1,840	$1,840	$1,840	$1,840
Down Payment	$460	$460	$460	$460	$460	$460	$460
Property Appreciation	$69	$140	$213	$288	$366	$791	$3,282
Total Return	$25,152	$48,007	$70,864	$93,723	$116,585	$230,928	$689,095

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

324.13%

Cap Rate

997.34%

Return on Investment

325.44%

4830 Cedar Springs Rd 39 Dallas, TX, 75219

2 bed • 2 bath • 6 guests

Purchase Price

Est. $11/mo

This property is for sale!

Contact Agent

9759

Airbnb Investor Score

$22,783

Annual Profit

997.3%

Cap Rate

324.1%

Cash on Cash

$42,091

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $244/night at 53% occupancy.Projected nightly rate is $172/night at 67% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$44,130

Avg annual revenue

67%

Avg occupancy rate

$172

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

$35k

$50k

$65k

$22,784

Profit

Revenue

$42,091

Operating Expenses

$19,152

Operating Income

$22,939

Mortgage & Taxes

$155

Profit (Cash Flow)

$22,784

$7,029

Cash Investment

Down Payment

$460

Renos & Furnishing

$6,500

Closing Costs

$69

Total

$7,029

DSCR Ratio

Strong

147.85

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

324.13%

Cap Rate

997.34%

Return on Investment

325.44%

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

$109

Deductible property tax

$23

Your total deduction

-$21,659

Your adjusted annual income

$150,000 - -$21,659 = $171,659

Taxes on $171,659 (30%)

$51,498

Your old tax bill

$45,000

Your new tax bill

$51,498

Estimated tax savings

-$6,498

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: Yes

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: -