BNBCalc Short Term Rental Investment Analysis 528 Fenwick Dr, Sunnyvale, TX 75182

4 bed • 3 bath • 12 guests • $799,838

BNB

Calc

Annual Revenue

$56,248

Profit (Cash Flow)

$27,337

Cap Rate

4.4%

Annual Revenue

$56,248

AirDNA projects $269/night at 54% occupancy ($53,055). Airbtics projects $280/night at 55% occupancy ($56,247). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 55% occupancy rate, $280 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,830	$50,853	$75,036	$119,133
Occupancy	43%	53%	69%	77%
Nightly Rate	$170	$223	$379	$458

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Large 4BD\|2.5BR by Uptown \| Deep Ellum \| Dallas	$118,401	$539	60%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Beautiful, large 6 bed home - no cleaning fee	$19,660	$316	17%	4	4	2	$0	❌	✅	❌	Y / Y	⭐️ 0 (0)
The Comfy Casa 4	$28,374	$174	42%	4	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (93)
Pet-Friendly Garland Vacation Rental w/ Backyard!	$38,328	$187	56%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
4 minutes from downtown Dallas.	$23,409	$156	41%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Lux Home \| Hot Tub \| Prime Location	$76,982	$450	46%	4	3	2	$100	❌	✅	✅	Y / N	⭐️ 0 (0)
Furnish and renovated.	$69,201	$259	73%	4	3	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Bright and Stylish Home - 10 Min to Downtown!	$34,199	$169	51%	4	2	5	$80	❌	❌	❌	Y / Y	⭐️ 4.3 (39)
Walkable Luxury ★Knox Uptown Dining Shops 2	$63,378	$156	88%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (214)
4 bedroom Contemporary Home\|Great for Large Groups	$125,729	$400	76%	4	3	2	$303	✅	❌	✅	Y / Y	⭐️ 4.8 (117)

Return Metrics

14.03% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,336	$54,673	$82,010	$109,347	$136,684	$273,369	$820,109
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$639,870	$639,870	$639,870	$639,870	$639,870	$639,870	$639,870
Down Payment	$159,967	$159,967	$159,967	$159,967	$159,967	$159,967	$159,967
Property Appreciation	$23,995	$48,710	$74,166	$100,386	$127,393	$275,077	$1,141,578
Total Return	$851,170	$903,222	$956,015	$1,009,572	$1,063,916	$1,348,285	$2,761,526

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.03%

Cap Rate

4.4%

Return on Investment

30.39%

528 Fenwick Dr Sunnyvale, TX, 75182

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,836/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$18,699

Annual Profit

4.4%

Cap Rate

14.0%

Cash on Cash

$56,248

Annual Revenue

BNBCalc predicts this property will get $280 per night with 55% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$59,766

Avg annual revenue

55%

Avg occupancy rate

$280

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

$55k

$90k

$125k

$27,337

Profit

Revenue

$56,248

Operating Expenses

$20,992

Operating Income

$35,255

Mortgage & Taxes

$7,918

Profit (Cash Flow)

$27,337

$194,713

Cash Investment

Down Payment

$159,968

Renos & Furnishing

$10,750

Closing Costs

$23,995

Total

$194,713

DSCR Ratio

Weak

0.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.03%

Cap Rate

4.4%

Return on Investment

30.39%

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

$37,961

Deductible property tax

$7,918

Your total deduction

$99,421

Your adjusted annual income

$150,000 - $99,421 = $50,579

Taxes on $50,579 (30%)

$15,174

Your old tax bill

$45,000

Your new tax bill

$15,174

Estimated tax savings

$29,826

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

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: -