BNBCalc Short Term Rental Investment Analysis 531 Remington Way, Wylie, TX 75098

4 bed • 2 bath • 12 guests • $2,600

BNB

Calc

Annual Revenue

$56,248

Profit (Cash Flow)

$35,080

Cap Rate

1356.0%

Annual Revenue

$56,248

AirDNA projects $222/night at 54% occupancy ($43,785). Airbtics projects $280/night at 55% occupancy ($56,247). Airbtics predicts this property will perform in the 48% 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	$26,702	$55,304	$84,022	$131,870
Occupancy	37%	56%	69%	78%
Nightly Rate	$190	$263	$324	$451

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Restful Updated Home Near Lake	$27,738	$234	31%	4	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (17)
Spacious House-Single Level~Near Lake~Huge Parking	$34,270	$130	65%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (42)
Perfect Wylie Getaway Mins to Historic Downtown!	$33,428	$136	58%	4	2	2	$234	❌	❌	❌	Y / Y	⭐️ 5 (25)
*Lakeside Bliss Escape!	$60,453	$524	31%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (26)
Quiet and clean. Near/Dallas areas. Foosball table	$42,769	$200	57%	4	2	2	$95	❌	✅	❌	Y / Y	⭐️ 5 (135)
Lakefront Cabin w/ Game Room, Hot Tub, Fenced Yard	$58,152	$268	56%	4	3	3	$289	❌	✅	✅	Y / Y	⭐️ 4.8 (22)
Rowlett Escape w/ Fire Pit & Lake Views	$51,746	$313	42%	4	2	2	$258	✅	❌	❌	Y / Y	⭐️ 5 (23)
Cozy Rowlett TX Getaway with Pool & Spa	$28,032	$212	33%	4	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.7 (189)
Lakehouse Heated Pool Spa Pool Table! 14-16 Adults	$63,985	$448	38%	4	3	2	$330	✅	✅	❌	Y / Y	⭐️ 4.7 (47)
Spacious Relaxing Suburban Home	$50,168	$176	74%	4	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (122)
Entire Residential Home - 4 Bedroom - Home Office	$51,610	$192	72%	4	2	4	$115	❌	❌	✅	Y / Y	⭐️ 5 (56)
Comfy and Relaxing Sachse Home	$36,636	$155	59%	4	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (31)
Retreat to our ranch home!	$69,460	$241	78%	4	3	4	$100	❌	✅	❌	Y / Y	⭐️ 4.9 (18)
Dallas King Bed 4 BR 3 baths, pool table NO PARTY	$55,137	$222	66%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (47)
Stunning Modern and Relaxing Home with Pool	$80,543	$382	57%	4	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (15)
Lakehouse/ Lake Access/Hot Tub/Paddle Boards/Kayak	$160,048	$493	88%	4	2	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (153)
Home Away from Home in Lakeside Neighborhood	$43,044	$145	78%	4	3	7	$275	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
Luxurious 4br, 3.5 bath, office, game & media room	$57,792	$413	37%	4	4	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Vacation Near Garland	$31,335	$251	32%	4	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (68)
MINT 2 BEEDowntown Rockwall-Gameroom-PetsAllowed	$70,759	$340	55%	4	2	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (36)
Farm House on Pond and Acreage with Hot Tub	$55,198	$269	54%	4	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (7)
Amazing Pool Home near lake	$87,787	$438	54%	4	4	2	$260	✅	❌	❌	Y / Y	⭐️ 5 (17)
Serene Suburbia Getaway in Wylie	$54,211	$186	72%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (6)
Modern I Arcade I 7 bd w/ C-Pool	$48,026	$163	74%	4	2	2	$159	✅	❌	✅	Y / Y	⭐️ 5 (30)
New Murphy Gem! Home Gym, C-Pool	$54,955	$240	59%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (9)
Cozy & Peaceful Home\|4BR with Office Space	$23,210	$94	55%	4	2	2	$139	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Modern Lake House 4 Bed 3 Bath Breathtaking Views	$167,699	$662	69%	4	3	14	$240	✅	✅	❌	Y / Y	⭐️ 5 (2)
Simple but classy white house !	$100,650	$275	100%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Pickleball Paradise! 12 Miles from The Oasis.	$34,843	$272	35%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
6 bed home, hot tub, fire pit - no cleaning fee	$73,017	$350	57%	4	4	7	$0	❌	✅	❌	Y / Y	⭐️ 4.7 (3)
4BR2B POOLSPAGrill Near Dallas	$71,077	$299	62%	4	3	15	$250	✅	✅	✅	Y / Y	⭐️ 5 (50)
TCH - 3BR/2BA Home in Murphy - LD	$63,978	$230	76%	4	2	30	$600	❌	❌	✅	Y / Y	⭐️ 5 (2)
Firewheel Cozy, Elegant 4-bedroom home stay by May	$55,034	$149	97%	4	3	2	$175	❌	❌	❌	Y / N	⭐️ 5 (8)
Lakefront House w/ Patio, Ping-Pong, Games & Views	$91,202	$487	50%	4	2	1	$199	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
Affordable and beautiful abode!	$33,046	$258	35%	4	4	2	$150	❌	❌	❌	Y / N	⭐️ 1 (1)
Beautiful, luxurious, Kingbed FREE Wi-Fi & parking	$36,696	$160	52%	4	2	2	$139	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Cheerful n Peaceful 4Br3Ba house	$43,347	$282	42%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)

Return Metrics

316.09% 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)	$35,080	$70,160	$105,240	$140,320	$175,400	$350,800	$1,052,400
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,080	$2,080	$2,080	$2,080	$2,080	$2,080	$2,080
Down Payment	$520	$520	$520	$520	$520	$520	$520
Property Appreciation	$78	$158	$241	$326	$414	$894	$3,710
Total Return	$37,758	$72,918	$108,081	$143,246	$178,414	$354,294	$1,058,710

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

316.09%

Cap Rate

1,355.97%

Return on Investment

317.02%

531 Remington Way Wylie, TX, 75098

4 bed • 2 bath • 12 guests

Purchase Price

Est. $12/mo

This property is for sale!

Contact Agent

12947

Airbnb Investor Score

$35,080

Annual Profit

1356.0%

Cap Rate

316.1%

Cash on Cash

$56,248

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $222/night at 54% occupancy.Projected nightly rate is $280/night at 55% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$56,912

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

$70k

$115k

$170k

$35,080

Profit

Revenue

$56,248

Operating Expenses

$20,992

Operating Income

$35,255

Mortgage & Taxes

$175

Profit (Cash Flow)

$35,080

$11,098

Cash Investment

Down Payment

$520

Renos & Furnishing

$10,500

Closing Costs

$78

Total

$11,098

DSCR Ratio

Strong

201.01

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

316.09%

Cap Rate

1,355.97%

Return on Investment

317.02%

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

$123

Deductible property tax

$26

Your total deduction

-$33,373

Your adjusted annual income

$150,000 - -$33,373 = $183,373

Taxes on $183,373 (30%)

$55,012

Your old tax bill

$45,000

Your new tax bill

$55,012

Estimated tax savings

-$10,012

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -