property-location

510 Johnson St Dayton, Texas

3 bed • 2 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$29,329

Annual Revenue

Median of 4 selected comps

$15k

$20k

$30k

$40k

Airy Dayton Vacation Home w/ Deck + Private Yard!
$37,728
$363
23%
35102.52$216❌❌❌Yes / Yes❌⭐️ 5 (6)Profile
Peaceful and Comfortable Country Escape
$31,280
$137
59%
34622$98❌❌✅Yes / Yes❌⭐️ 5 (96)Profile
Three Pines
$27,378
$195
37%
22612$50❌❌❌Yes / Yes❌⭐️ 5 (24)Profile
Out In The Country
$17,716
$72
67%
11411$0❌❌❌No / No❌⭐️ 4.94 (218)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,084/mo

Avg profit / month

-$669/mo

Best profit month

Jul -$93

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-79.99%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.