BNBCalc Short Term Rental Investment Analysis 5100 Verde Valley Ln, Dallas, TX, 75254

1 bed • 2 bath • 2 guests • $200,000

BNB

Calc

Annual Revenue

$29,610

Profit (Cash Flow)

-$1,410

Cap Rate

6.0%

Annual Revenue

$29,610

AirDNA projects $146/night at 57% occupancy ($30,395). Airbtics projects $121/night at 67% occupancy ($29,610). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $121 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,118	$28,719	$47,481	$54,453
Occupancy	52%	69%	83%	90%
Nightly Rate	$97	$110	$152	$159

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Waxters Townhome	$29,316	$89	90%	1	1.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (88)
Lavish Lux 1 BR near Galleria Mall - A	$40,278	$155	71%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (42)
Lavish Lux 1 BR near Galleria Mall - E	$43,393	$156	76%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (55)
Lavish Lux 1 BR near Galleria Mall - F	$35,722	$122	80%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (56)
North Dallas Condo - 1 bedroom/1 bath + pool view	$34,179	$112	78%	1	1	2	$110	✅	✅	✅	Y / Y	⭐️ 5 (88)
Lavish Lux 1 BR near Galleria Mall - D	$52,499	$163	88%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (54)
Classy, sleek, KING bed, Wi-Fi	$19,210	$117	42%	1	1	1	$59	✅	❌	❌	Y / Y	⭐️ 5 (115)
Lavish Lux 1 BR near Galleria Mall - G	$39,649	$157	69%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (27)
Lavish Lux 1 BR near Galleria Mall - B	$38,499	$157	67%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (30)
Cute 1 bedroom right next to the Galleria Mall	$22,357	$109	45%	1	1	1	$120	✅	❌	❌	Y / N	⭐️ 5 (3)
Dallas Galleria Luxury Living	$17,671	$101	43%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 0 (0)
Commodious One-Bedroom Apt (NEW)	$37,261	$105	94%	1	1	1	$55	✅	❌	❌	Y / Y	⭐️ 5 (29)
Luxury Suite by The Galleria, Home away from Home	$46,292	$177	68%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (12)
Fully Equipped 1BR w/ King Bed.	$16,555	$70	62%	1	1	1	$39	❌	❌	❌	Y / Y	⭐️ 4.4 (34)
1BR/Addison/Mall/Relaxing/Parking/Gym/Pool	$21,511	$80	70%	1	1	2	$60	✅	❌	✅	Y / Y	⭐️ 4.8 (93)
Lavish Lux 1 BR near Galleria Mall - C	$57,579	$228	69%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (50)
Comfy place in North Dallas.	$18,970	$100	50%	1	1	5	$100	✅	❌	✅	Y / Y	⭐️ 5 (20)
Luxurious Spacious 1 Bedroom in Dallas	$26,335	$99	68%	1	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.8 (77)
Great one bedroom condo in North Dallas	$23,653	$115	53%	1	1	5	$100	✅	❌	✅	Y / Y	⭐️ 5 (7)
Modern, contemporary, remodeled near the Galleria	$40,014	$120	89%	1	1	7	$80	✅	❌	✅	Y / Y	⭐️ 5 (12)
Classy, sleek, KING bed, Wi-Fi	$17,662	$144	30%	1	1	1	$59	❌	❌	❌	Y / N	⭐️ 5 (45)
Luxury @UR Fingertips	$15,018	$176	22%	1	1	2	$70	✅	❌	❌	Y / Y	⭐️ 5 (5)
Elite Retreat in Addison Circle	$32,226	$95	83%	1	1	2	$149	✅	❌	❌	Y / Y	⭐️ 5 (40)
Classy, sleek, KING bed, Wi-Fi	$14,781	$154	24%	1	1	1	$59	✅	❌	❌	Y / Y	⭐️ 5 (100)
#806-Lovely 1 BR/1Ba Condo with pool	$29,467	$97	83%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (34)
LUXE PREMIERE SUITE⭐️Dining 🍱Bars🍹Galleria Mall🛍	$22,240	$72	81%	1	1	5	$75	✅	❌	❌	Y / Y	⭐️ 5 (19)
Private and Spacious 1br Apt near Galleria Mall Da	$49,187	$151	89%	1	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (19)
Spacious Oasis	$31,315	$92	93%	1	2	7	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (37)
Cozy 1bd 1.5bth	$12,196	$98	34%	1	1.5	1	$0	✅	❌	✅	N / N	⭐️ 4.5 (7)
Maison de Luxe⭐️ Brand New⚡️Cozy, Prime Location⭐️	$25,999	$100	63%	1	1	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (80)
Condo Close to Everything	$20,240	$70	79%	1	2	30	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Cozysuites Lovely 1BR Prairie Crossing Apartment 3	$55,178	$159	92%	1	1	2	$105	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
✭✭✭ Modern \| 2 TV \| king \| free parking \| W/D ✭✭✭	$21,656	$97	61%	1	1	28	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
The Chic Retreat Across from Galleria Mall	$23,013	$98	61%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Luxurious 1 bedroom apartment	$47,824	$142	90%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 4.8 (83)
Cozysuites Lovely 1BR Prairie Crossing Apt 5	$47,834	$152	84%	1	1	2	$105	✅	❌	❌	Y / Y	⭐️ 4.7 (11)
Radiant 1BR Apartment Near Dallas Galleria	$34,174	$101	88%	1	1	1	$55	✅	❌	❌	Y / Y	⭐️ 5 (79)
✭✭✭ Modern \| 2 TV \| KING \| FREE Parking \| W/D ✭✭✭	$25,286	$141	49%	1	1	28	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Nice place in North Dallas.	$21,488	$96	60%	1	1	5	$75	✅	❌	✅	Y / Y	⭐️ 4.5 (28)
1 bed Apt/Desk/Dryer in Galleria	$14,621	$85	47%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (7)

Return Metrics

-2.79% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,410	-$2,820	-$4,231	-$5,641	-$7,051	-$14,103	-$42,311
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,964	$4,050	$6,265	$8,616	$11,113	$26,102	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$46,554	$53,410	$60,579	$68,076	$75,915	$120,782	$443,141

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.79%

Cap Rate

6.04%

Return on Investment

12.97%

5100 Verde Valley Ln 161 Dallas, Texas, 75254

1 bed • 2 bath • 2 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$1,410

Annual Profit

6.0%

Cap Rate

-2.8%

Cash on Cash

$29,610

Annual Revenue

BNBCalc predicts this property will get $121 per night with 67% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$30,558

Avg annual revenue

67%

Avg occupancy rate

$121

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

$40k

$60k

-$1,410

Profit

Revenue

$29,610

Operating Expenses

$17,529

Operating Income

$12,081

Mortgage & Taxes

$13,491

Profit (Cash Flow)

-$1,410

$50,500

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$4,500

Closing Costs

$6,000

Total

$50,500

DSCR Ratio

Weak

0.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.79%

Cap Rate

6.04%

Return on Investment

12.97%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$21,845

Your adjusted annual income

$150,000 - $21,845 = $128,155

Taxes on $128,155 (30%)

$38,446

Your old tax bill

$45,000

Your new tax bill

$38,446

Estimated tax savings

$6,554

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:

1,154 sqft

Year built:

1982

Size:

1,154 sqft

Type:

CONDO

Parking:

Heating:

Central, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: 1,154 sqft

Building area: 1,154 sqft

Garage: Yes

Heating: Central, electric

Pool: No

Fireplaces: 1

Basement: No

Cooling: Central Air, Electric

View: -

Parking: Additional Parking, Detached Carport

Amenities: Dishwasher, Electric Range, Electric Water Heater, Disposal, Microwave, Refrigerator, Trash Compactor, Wine Cooler

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 00C05620010100209

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: Anne Frank Elementary School with 8/10 star rating
Middle School: Benjamin Franklin Middle School with 6/10 star rating
High School: Hillcrest High School with 4/10 star rating