BNBCalc Short Term Rental Rental Arbitrage Analysis 555 Ross Ave, Dallas, TX, 75202

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$31,119

Profit (Cash Flow)

-$7,727

Cash on Cash Return

-177.6%

Annual Revenue

$31,119

AirDNA projects $158/night at 58% occupancy ($33,470). Airbtics projects $142/night at 60% occupancy ($31,118). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $142 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,579	$25,596	$48,099	$62,109
Occupancy	55%	60%	69%	72%
Nightly Rate	$107	$110	$183	$227

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic District, Walk Score 93, Pool's Open!	$12,858	$98	28%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.3 (160)
Dwntwn Mins to American Airlines and Perot Museum!	$29,217	$109	70%	1	1	1	$130	✅	❌	✅	Y / Y	⭐️ 4.8 (11)
Modern Luxe & Cozy Pet-Friendly Retreat with Pool	$27,309	$107	62%	1	1	1	$130	✅	❌	✅	Y / Y	⭐️ 4.7 (5)
Modern Urban Retreat with Pool: Pet-Friendly Haven	$29,032	$108	68%	1	1	1	$130	✅	❌	✅	Y / Y	⭐️ 5 (5)
West End Dist. Secured Parking, Pool and more!	$32,531	$112	70%	1	1	1	$130	✅	❌	✅	Y / Y	⭐️ 4.2 (8)
Modern 1BR \| Pool \| Gym \| Free Parking \| Workspace	$85,794	$241	94%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 5 (24)
Downtown/Uptown Dallas, Victory Place.	$48,586	$226	58%	1	0	1	$50	✅	❌	✅	Y / N	⭐️ 5 (3)
Luxurious Victory Park Apt + Pool \| Gym	$39,053	$194	55%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
West End Luxe Apt\| Perfect for Long term	$13,176	$80	45%	1	1	12	$0	✅	❌	✅	Y / N	⭐️ 4 (1)
Downtown Dallas	$30,811	$153	55%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (20)

Return Metrics

-177.62% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,726	-$15,453	-$23,179	-$30,906	-$38,633	-$77,266	-$231,799
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	-$7,726	-$15,453	-$23,179	-$30,906	-$38,633	-$77,266	-$231,799

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-177.62%

Payback Period Days

Return on Investment

-177.62%

555 Ross Ave Dallas, Texas, 75202

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,468

Zestimate

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$31,119

Annual Revenue

BNBCalc predicts this property will get $142 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$34,836

Avg annual revenue

60%

Avg occupancy rate

$142

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

$35k

$60k

$85k

-$7,727

Profit

Revenue

$31,119

Operating Expenses

$16,045

Operating Income

$15,073

Net Effective Rent

$22,800

Profit (Cash Flow)

-$7,727

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-177.62%

Payback Period Days