Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 4909 Haverwood Ln, Dallas, TX, 75287

1 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$29,658

Profit (Cash Flow)

-$598

Cash on Cash Return

-13.7%

Annual Revenue

$29,658

AirDNA projects $86/night at 71% occupancy ($22,301). Airbtics projects $140/night at 58% occupancy ($29,657). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 58% occupancy rate, $140 rate per night.

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

Percentiles25%50%75%90%
Revenue$12,265$20,132$60,000$95,096
Occupancy41%59%81%91%
Nightly Rate$80$91$200$283

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
$27,684
$124
61%
111$0✅❌❌Y / Y⭐️ 5 (58)
$17,268
$80
56%
112$40✅❌✅Y / Y⭐️ 4.3 (71)
$27,437
$88
81%
112$80✅❌❌Y / Y⭐️ 4.5 (137)
$29,338
$95
83%
112$80✅❌❌Y / Y⭐️ 5 (156)
$12,552
$87
38%
115$100✅❌✅Y / Y⭐️ 4.5 (8)
$27,158
$106
70%
111$0❌❌❌Y / Y⭐️ 4.7 (19)
$17,901
$90
49%
115$100✅❌✅Y / Y⭐️ 4.5 (20)
$31,446
$105
81%
115$80✅❌✅Y / Y⭐️ 5 (16)
$16,144
$99
44%
115$100✅❌✅Y / Y⭐️ 4.5 (29)
$22,104
$88
68%
115$100✅❌✅Y / Y⭐️ 5 (35)
$15,082
$74
53%
113$60✅❌❌N / Y⭐️ 4.5 (21)
$21,944
$84
67%
111$60✅❌❌Y / Y⭐️ 5 (86)
$17,318
$91
52%
111$0❌❌❌Y / Y⭐️ 5 (8)
$20,160
$81
68%
111$0❌❌❌Y / Y⭐️ 4.8 (15)
$64,103
$279
61%
1128$109✅❌✅Y / Y⭐️ 5 (3)
$24,418
$67
96%
117$59✅✅❌Y / Y⭐️ 5 (114)
$26,078
$74
95%
117$59✅✅❌Y / Y⭐️ 5 (108)
$28,291
$81
94%
1130$70✅✅❌Y / Y⭐️ 5 (34)
$27,519
$79
85%
1128$109✅❌✅Y / Y⭐️ 5 (7)
$47,952
$324
39%
1128$109✅❌✅Y / Y⭐️ 4.9 (9)
$46,567
$138
91%
113$124✅❌❌Y / Y⭐️ 4.8 (24)
$20,804
$98
58%
117$0✅❌✅Y / Y⭐️ 5 (3)
$27,060
$84
88%
112$0❌❌❌Y / Y⭐️ 4.8 (5)
$23,839
$91
67%
111$50✅✅✅Y / N⭐️ 0 (0)
$57,499
$332
45%
1128$99✅❌✅Y / Y⭐️ 0 (0)
$13,747
$76
46%
111$80❌❌❌Y / Y⭐️ 3 (4)
$21,921
$71
77%
111$79❌❌❌Y / Y⭐️ 4.3 (12)
$22,263
$77
79%
111$0❌❌❌Y / Y⭐️ 5 (2)
$24,264
$78
85%
1128$0✅❌✅Y / Y⭐️ 5 (4)
$12,318
$66
51%
1129$72✅✅❌Y / Y⭐️ 5 (28)
$51,935
$330
42%
1128$99✅❌✅Y / Y⭐️ 0 (0)
$32,280
$85
96%
113$200❌❌❌Y / Y⭐️ 4.8 (24)

Return Metrics

-13.74% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$597-$1,195-$1,793-$2,390-$2,988-$5,977-$17,931
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-$597-$1,195-$1,793-$2,390-$2,988-$5,977-$17,931

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-13.74%

Payback Period Days

0

Return on Investment

-13.74%

property-location

4909 Haverwood Ln Dallas, Texas, 75287

1 bed • 1 bath • 5 guests

Agent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide


Laws


Market Data

$29,658

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $86/night at 71% occupancy.Projected nightly rate is $140/night at 58% occupancy.

Top 51% of comparables

Top 31% 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.

$25,522

Avg annual revenue

58%

Avg occupancy rate

$140

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

$25k

$45k

$65k

Sign up to see the data on 40 all comparables

-$598

Profit

Revenue

$29,658

Operating Expenses

$15,856

Operating Income

$13,802

Net Effective Rent

$14,400

Profit (Cash Flow)

-$598

$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

-13.74%

Payback Period Days

0