BNBCalc Short Term Rental Investment Analysis 5300 Keller Springs Rd 2022, Dallas, TX 75248

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$34,771

Profit (Cash Flow)

$16,571

Cap Rate

Infinity%

Annual Revenue

$34,771

AirDNA projects $133/night at 80% occupancy ($38,861). Airbtics projects $140/night at 68% occupancy ($34,771). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, $140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,516	$31,195	$45,431	$63,020
Occupancy	58%	66%	79%	87%
Nightly Rate	$117	$125	$152	$192

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Two Amazing bedroom Suite: No cleaning fee!	$17,708	$118	41%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4 (9)
Serene 2-BedRm Sanctuary \| Private Entry, Laundry	$25,855	$93	71%	2	1	2	$93	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
Scandinavian Inspired Farmhouse Style Bungalow	$39,304	$121	88%	2	1	4	$110	❌	❌	❌	Y / Y	⭐️ 5 (169)
Chic 2BR/2 BATH in Addison Tx	$24,224	$167	37%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Centrally Located Urban Townhome	$52,620	$226	62%	2	3	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (25)
Cozy 2BR near Galleria Mall	$30,269	$115	68%	2	1	3	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (8)
Momo's cozy Dallas home1 (2BR/2BA)	$24,318	$118	53%	2	2	2	$95	✅	✅	❌	Y / Y	⭐️ 4.7 (102)
Urban, cozy living. North Dallas	$34,162	$150	59%	2	1	2	$95	✅	✅	✅	Y / Y	⭐️ 4.8 (17)
Spacious 2BR Apartment Near Dallas Hotspots	$36,080	$142	66%	2	1	3	$120	✅	❌	✅	Y / Y	⭐️ 5 (1)
Luxurious Two Bedroom Apartment	$43,680	$138	84%	2	2	1	$50	✅	❌	✅	Y / Y	⭐️ 4.7 (78)
City Serenity- two bedroom condo	$22,695	$120	49%	2	1	5	$130	✅	❌	✅	Y / Y	⭐️ 4.8 (7)
Luxurious two bedroom loft!	$36,731	$111	87%	2	1	1	$40	✅	❌	❌	Y / Y	⭐️ 4.8 (43)
Lovely 2 BR Condo	$34,897	$141	66%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (49)
Contemporary Home \| Cozy North Dallas Neighborhood	$40,021	$115	89%	2	2	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (61)
Cozy 2 Bedroom Townhome in Addison	$38,275	$133	74%	2	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Cozy 2BR near Galleria Mall & Shopping in Dallas	$20,988	$100	56%	2	1	4	$100	✅	❌	✅	Y / Y	⭐️ 4 (1)
2 Bedrooms central Location, New Private Apartment	$18,528	$88	56%	2	1	4	$100	✅	❌	✅	Y / Y	⭐️ 4.6 (5)
#1410 Cozy 2 bed/2 bath condo	$31,353	$130	62%	2	2	2	$110	✅	❌	❌	Y / Y	⭐️ 4.7 (48)
Spacious, Elegant, 2x2 Apartment	$32,661	$113	76%	2	2	1	$45	✅	❌	❌	Y / Y	⭐️ 4.8 (52)
Bright 2/2 Pool Condo by Midtown, i635 and Tollway	$76,246	$217	96%	2	3	28	$120	✅	❌	❌	Y / Y	⭐️ 4.6 (26)
Serene Contempo Two-Bedroom Loft (NEW)	$35,669	$116	81%	2	1	1	$60	✅	❌	❌	Y / Y	⭐️ 4.8 (34)
Kaleidoscope Near Galleria/Medical City	$53,489	$184	77%	2	1	30	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (19)
Luxury Stay 2 Bed, 2 Bath Apartment	$40,398	$110	99%	2	2	2	$90	✅	❌	❌	Y / Y	⭐️ 4.7 (21)
Garden home get-a-way	$27,433	$91	81%	2	2	7	$79	❌	❌	❌	Y / Y	⭐️ 5 (129)
Perfect Location- 2BR/2BA with office space	$35,640	$146	65%	2	2	2	$75	✅	✅	✅	Y / Y	⭐️ 4.8 (161)
Relax and Unwind: Jacuzzi, Balcony, and Pool	$36,602	$138	68%	2	2	1	$125	✅	✅	❌	Y / Y	⭐️ 4.8 (80)
Luxurious North Dallas Home	$58,885	$274	58%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (17)
Quaint Addison Circle Apartment	$32,290	$119	67%	2	3	1	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Beautiful 2 Bedroom Garden Home with a pool.	$53,869	$219	65%	2	3	3	$175	✅	❌	✅	Y / Y	⭐️ 4.9 (11)
Luxurious, Cozy 2 Bedroom 1 bath w/Gym and Pool	$36,996	$125	79%	2	1	3	$140	✅	❌	✅	Y / Y	⭐️ 5 (77)
2 bedroom Home and Comfort	$50,947	$160	87%	2	1	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (60)
Cozy 2-bedroom apartment North Dallas	$16,711	$125	35%	2	2	4	$80	✅	❌	❌	Y / Y	⭐️ 4.4 (5)
Luxe 2BDR APT Dallas (Smart TVs in both rooms)	$35,465	$163	55%	2	2	1	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (39)
MOMO 2BD/2BA entire home on Preston road with pool	$34,204	$121	73%	2	2	4	$250	✅	❌	❌	Y / Y	⭐️ 5 (11)
Cozy Condo	$32,732	$125	66%	2	2	1	$110	✅	❌	❌	Y / Y	⭐️ 4.6 (26)
Modern Loft style with Balcony	$33,536	$119	77%	2	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
Fun Cozy King bed + loft, DFW1	$35,993	$142	65%	2	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (9)
Work From Home in Quiet 2 BR, 2 BA w/ Garage	$31,198	$166	47%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Cozy home w easy access to Dallas & north suburb	$58,674	$190	84%	2	3	3	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Amazing Price \| free parking \| W/D \| King	$28,593	$126	62%	2	2	20	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (14)

Return Metrics

254.93% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,570	$33,141	$49,712	$66,283	$82,854	$165,709	$497,129
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	$16,570	$33,141	$49,712	$66,283	$82,854	$165,709	$497,129

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

254.93%

Cap Rate

∞%

Return on Investment

254.93%

5300 Keller Springs Rd 2022 Dallas, TX, 75248

2 bed • 2 bath • 6 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$16,570

Annual Profit

Infinity%

Cap Rate

254.9%

Cash on Cash

$34,771

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $133/night at 80% occupancy.Projected nightly rate is $140/night at 68% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$36,248

Avg annual revenue

68%

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

$15k

$35k

$55k

$75k

$16,571

Profit

Revenue

$34,771

Operating Expenses

$18,200

Operating Income

$16,571

Mortgage & Taxes

Profit (Cash Flow)

$16,571

$6,500

Cash Investment

Down Payment

Renos & Furnishing

$6,500

Closing Costs

Total

$6,500

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

254.93%

Cap Rate

∞%

Return on Investment

254.93%

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

Deductible property tax

Your total deduction

-$15,674

Your adjusted annual income

$150,000 - -$15,674 = $165,674

Taxes on $165,674 (30%)

$49,702

Your old tax bill

$45,000

Your new tax bill

$49,702

Estimated tax savings

-$4,702

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

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: -