BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 512 North Denley Drive, Dallas, TX

3 bed • 2.5 bath • 9 guests • $260,000

BNB

Calc

Owner income

$32,475

Per year

This Airbnb could earn an additional

$1,326

Per month vs a Long-Term Rental

Annual Revenue range

$51,968 - $88,714

Annual Revenue

$46,393

AirDNA projects $247/night at 46% occupancy ($41,499). Airbtics projects $219/night at 58% occupancy ($46,393). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 58% occupancy rate, $219 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,542$51,968$70,509$88,714
Occupancy47%62%71%76%
Nightly Rate$167$218$257$302

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
Contemporary Skyline View No.8

No image available

$51,931
$211
64%
31.51$119❌❌✅Y / Y⭐️ 5 (17)
The Ultimate View House

No image available

$40,271
$154
67%
331$125❌❌✅Y / Y⭐️ 5 (78)
The Pink House of the Bishop Arts

No image available

$34,857
$185
50%
322$100❌❌❌Y / Y⭐️ 5 (264)
Modern~Dallas Skyline Views~Rooftop~3 Bdrm Ensuite

No image available

$54,146
$169
80%
33.51$150❌❌❌Y / Y⭐️ 5 (62)
3-BD Luxury Living w Rooftop Garden Views

No image available

$37,751
$225
38%
33.51$280❌❌✅Y / Y⭐️ 5 (20)
Sunny, Historic Home from Home in Hip Bishop Arts District

No image available

$48,090
$323
39%
332$220❌❌❌Y / Y⭐️ 5 (139)
4story townhome w/ #1 Dallas Skyline Rooftop view!

No image available

$71,516
$243
75%
33.51$160❌❌❌N / Y⭐️ 5 (163)
Luxury IN THE MIDDLE OF Bishop Arts!

No image available

$82,239
$292
75%
331$189❌❌✅Y / Y⭐️ 5 (176)
Trendy Bishops Arts Dist. Retreat

No image available

$28,936
$122
56%
322$140❌❌✅N / N⭐️ 4.5 (33)
Upstairs loft with private entrance in Bishop Arts

No image available

$63,040
$247
66%
321$99❌❌❌Y / Y⭐️ 5 (95)
Centrally Located Modern Home Newer Built

No image available

$53,095
$164
87%
323$79❌❌❌Y / Y⭐️ 5 (78)
Urban Stylish 3-Bed Townhome with Garage No. 1614

No image available

$50,400
$253
49%
31.51$125❌❌✅Y / Y⭐️ 5 (85)
The Purple House of Bishop Arts

No image available

$45,640
$191
65%
322$100❌❌❌Y / Y⭐️ 5 (364)
Penthouse in the City - Enjoy the View!

No image available

$51,858
$165
82%
321$100❌❌❌Y / Y⭐️ 4.5 (96)
Modern+Elevated BishopArts Luxury -Dazzling View-1

No image available

$42,784
$150
73%
331$165❌❌❌Y / Y⭐️ 5 (222)
Modern+Elevated BishopArts Luxury -Dazzling View-3

No image available

$51,083
$166
81%
331$165❌❌❌Y / Y⭐️ 5 (217)
Modern+Elevated BishopArts Luxury -Dazzling View-4

No image available

$42,227
$156
68%
331$165❌❌❌Y / Y⭐️ 5 (191)
Banksy-Inspired Urban Home in Bishop Arts

No image available

$46,220
$254
46%
332$195❌❌❌Y / Y⭐️ 5 (27)
Modern Luxury home Dallas + Rooftop +DowntownViews

No image available

$33,089
$256
30%
33.51$230❌❌✅Y / Y⭐️ 5 (6)
Bishop Arts Abode, Walkable! Outdoor Grill!

No image available

$44,556
$168
65%
321$140❌❌✅Y / Y⭐️ 4.5 (42)
Bishop Arts Lofts Unit 9 Penthouse Suite

No image available

$27,110
$143
48%
311$65❌❌❌Y / Y⭐️ 5 (261)
Dallas lights- Kay Bailey Convention Center

No image available

$85,370
$311
75%
341$0❌❌❌Y / Y⭐️ 5 (69)
Mod Townwhome w/ Dallas Skyline

No image available

$38,113
$207
45%
331$160❌❌❌Y / Y⭐️ 4.3 (7)
King Beds| Gated Parking| Walkable| Bishop Arts

No image available

$81,076
$312
71%
321$0❌❌✅Y / Y⭐️ 5 (48)
Bishop Arts, Tranquil, Walkable! Outdoor Grill!

No image available

$57,612
$262
58%
321$140❌❌✅Y / Y⭐️ 4.3 (33)
Bishop Arts Hotel Suite 6

No image available

$31,187
$125
64%
311$60❌❌❌Y / Y⭐️ 5 (313)
Best of The Cedars - Dallas Views, Rooftop Luxury

No image available

$41,217
$229
41%
33.51$280❌❌✅Y / Y⭐️ 5 (9)
Amyfinehouse |Spacious 3BR Loft |Pool+Views+Valet

No image available

$57,186
$240
64%
321$69✅❌❌Y / Y⭐️ 5 (131)
Amyfinehouse | Elegant 3BR Loft | Pool+Views+Valet

No image available

$49,882
$261
51%
321$129✅❌❌Y / Y⭐️ 4.5 (26)
Amyfinehouse|Spacious3BRLoft|Pool+Views+Desk+Valet

No image available

$43,186
$270
42%
321$129✅❌❌Y / Y⭐️ 4.5 (25)
ENTIRE HOUSE!! 3 BEDROOM/ 2 BATH NEAR DOWNTOWN

No image available

$39,091
$137
76%
323$145❌❌❌Y / Y⭐️ 5 (160)
Enjoy the View - Spacious Dallas Penthouse!

No image available

$66,213
$239
73%
321$100❌❌❌Y / Y⭐️ 4.5 (66)
Amyfinehouse|Ensuite 3BR Loft |Pool+Views+Valet

No image available

$33,895
$207
42%
321$129✅❌❌Y / Y⭐️ 4.5 (16)
Oh my! Historic Bishop Home w/ Full Modern Update

No image available

$38,384
$182
52%
322$149❌❌❌Y / Y⭐️ 5 (81)
another amazing downtown view no.8

No image available

$46,738
$190
63%
32.51$139❌❌✅Y / Y⭐️ 5 (46)
Brand New - Modern Townhome in Dallas

No image available

$65,418
$321
53%
33.52$200❌❌❌Y / Y⭐️ 5 (20)
Gated DT Home | Rooftop | Convention Center

No image available

$55,815
$250
61%
341$0✅❌❌Y / Y⭐️ 4.9 (78)
Comfy 5 Star - Near everything - king bed

No image available

$40,495
$198
53%
322$155✅❌❌Y / Y⭐️ 5 (47)

property-location

512 N Denley Dr Dallas, Texas, 75203

3 bed • 2.5 bath • 9 guests

Agent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide


Laws


Market Data

$46,393

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $247/night at 46% occupancy.Projected nightly rate is $219/night at 58% occupancy.

Top 53% of comparables

Top 48% 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.

$48,517

Avg annual revenue

58%

Avg occupancy rate

$219

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

$25k

$45k

$65k

$85k

Sign up to see the data on 40 all comparables

$9,279

Profit

Revenue

$46,393

Cleaning

$6,439

Cohost commission

$9,279

Owner payout

$32,475

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

4,944 sqft

Year built:

2022

Size:

1,940 sqft

Type:

HOME_TYPE_UNKNOWN

Parking:

-

Heating:

Other

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: HOME_TYPE_UNKNOWN
  • Stories: -
  • Lot size: 4,944 sqft
  • Building area: 1,940 sqft
  • Garage: No
  • Heating: Other
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central
  • View: -
  • Parking: Garage - Attached
  • Amenities: -
  • Price per square foot: $134

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 00000761851000000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $260,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Elementary School: Cedar Crest Elementary with 6/10 star rating
  • Middle School: Oliver Wendell Holmes Humanities/C with 4/10 star rating
  • High School: Franklin D Roosevelt High School with 2/10 star rating