BNBCalc Short Term Rental Investment Analysis 7036 Nandina Dr, Dallas, TX 75241

3 bed • 2 bath • 9 guests • $1,675

BNB

Calc

Annual Revenue

$37,620

Profit (Cash Flow)

$18,937

Cap Rate

1137.3%

Annual Revenue

$37,620

AirDNA projects $206/night at 50% occupancy ($37,620). Airbtics projects $162/night at 60% occupancy ($35,501). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, $206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,602	$30,897	$54,393	$69,479
Occupancy	51%	55%	75%	87%
Nightly Rate	$131	$152	$194	$213

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dallas Home - Modern Day Living @ Flawless Empire	$16,133	$258	17%	3	1	1	$5	❌	❌	❌	Y / Y	⭐️ 5 (62)
Dallas Gem in Subdivision 15 mins from Deep Ellum!	$40,884	$209	51%	3	3	1	$190	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
Cozy 3B/2BA Easy HWY Access I35&I20	$38,050	$178	55%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (90)
Spacious 3-Bdroom, 10min frm dwntwn Dlls on 1 acre	$22,077	$116	52%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Family-sized 3-BR Home by Downtown DTX w King Bed	$41,394	$130	87%	3	1	30	$95	❌	❌	❌	Y / Y	⭐️ 4.6 (19)
Modern 3 Bedroom Retreat 15 min away Downtown	$37,947	$144	72%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
Welcome to our house	$27,577	$137	55%	3	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.1 (10)
Modern luxury 3 bedroom home with attached garage.	$45,116	$160	76%	3	2	31	$150	❌	❌	❌	Y / N	⭐️ 5 (3)
The Great Escape	$31,476	$200	43%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
3bd/ 2ba Home 10 min From City	$32,706	$91	96%	3	2	30	$100	❌	❌	❌	Y / Y	⭐️ 4.2 (10)

Return Metrics

213.12% 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)	$18,936	$37,873	$56,809	$75,746	$94,682	$189,365	$568,095
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,340	$1,340	$1,340	$1,340	$1,340	$1,340	$1,340
Down Payment	$335	$335	$335	$335	$335	$335	$335
Property Appreciation	$50	$102	$155	$210	$266	$576	$2,390
Total Return	$20,661	$39,650	$58,639	$77,631	$96,624	$191,616	$572,161

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

213.12%

Cap Rate

1,137.28%

Return on Investment

213.87%

7036 Nandina Dr Dallas, TX, 75241

3 bed • 2 bath • 9 guests

Purchase Price

Est. $8/mo

This property is for sale!

Contact Agent

10711

Airbnb Investor Score

$18,936

Annual Profit

1137.3%

Cap Rate

213.1%

Cash on Cash

$37,620

Annual Revenue

BNBCalc predicts this property will get $162 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$33,336

Avg annual revenue

60%

Avg occupancy rate

$162

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

$25k

$35k

$45k

$18,937

Profit

Revenue

$37,620

Operating Expenses

$18,571

Operating Income

$19,050

Mortgage & Taxes

$113

Profit (Cash Flow)

$18,937

$8,885

Cash Investment

Down Payment

$335

Renos & Furnishing

$8,500

Closing Costs

$50

Total

$8,885

DSCR Ratio

Strong

168.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

213.12%

Cap Rate

1,137.28%

Return on Investment

213.87%

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

$79

Deductible property tax

$17

Your total deduction

-$17,598

Your adjusted annual income

$150,000 - -$17,598 = $167,598

Taxes on $167,598 (30%)

$50,279

Your old tax bill

$45,000

Your new tax bill

$50,279

Estimated tax savings

-$5,279

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: Yes

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: -