BNBCalc Short Term Rental Investment Analysis 716 Eldorado Dr, Desoto, TX 75115

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$45,758

Profit (Cash Flow)

$26,129

Cap Rate

Infinity%

Annual Revenue

$45,758

AirDNA projects $214/night at 57% occupancy ($44,552). Airbtics projects $216/night at 58% occupancy ($45,757). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 58% occupancy rate, $216 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,284	$39,710	$65,035	$97,427
Occupancy	48%	58%	70%	77%
Nightly Rate	$156	$180	$246	$334

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Farmhouse 3-bedroom home, Luxury Master	$39,882	$158	65%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (63)
NEW Comfy, spacious, Modern	$36,589	$158	57%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Modern,Cozy,Luxe,Near I-35,15-min from Downtown	$61,194	$216	75%	3	4	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (56)
This is a huge great spacious home for the family	$45,874	$323	33%	3	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (2)
Wonderful 3 bed/3 bath home perfect for retreats!	$75,863	$462	41%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (1)
Perfect for work trips and country getaway!	$41,391	$171	65%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (35)
Immaculate Homestead	$37,140	$173	55%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (35)
Dallas Gem in Subdivision 15 mins from Deep Ellum!	$48,717	$205	63%	3	3	1	$190	❌	❌	✅	Y / Y	⭐️ 4.7 (30)
Great House on Big 1 Acre - Groups Big and Small !	$57,178	$292	51%	3	3	2	$180	❌	✅	✅	Y / Y	⭐️ 5 (10)
Sharnu's Palace	$37,274	$214	43%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (132)
★ Desoto's Easeful Gem W/ Open concept!\|3BR 2BA\|	$43,990	$182	62%	3	2	3	$185	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Dallas House; Large yard, parking,Pergola & HotTub	$44,783	$260	45%	3	2	2	$180	❌	✅	✅	Y / Y	⭐️ 4.8 (84)
Comfortable and Cozy Retreat!	$39,608	$182	57%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (51)
Beautiful home conveniently located in Duncanville	$30,509	$103	77%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (318)
Loving 3 Bedroom Home Close to Downtown Dallas	$34,721	$123	73%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
a sweet escape	$58,717	$174	91%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (58)
Comfortable 3 Bedroom Condo in South Dallas	$24,856	$141	45%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (34)
Ranch Getaway-Peaceful Views	$70,145	$288	63%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (49)
Red Oak Place II	$36,985	$164	60%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Amazing One Acre property - Spa - Huge Backyard!	$55,215	$224	64%	3	3	2	$180	❌	✅	✅	Y / Y	⭐️ 4.9 (19)
Quiet & Centrally Located	$50,136	$237	56%	3	3	2	$130	✅	❌	❌	Y / Y	⭐️ 4.7 (140)
The Champ House \| Perfect for Families & Groups	$63,098	$330	51%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Explore Dallas in this Mid Century modern home	$35,858	$120	75%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Cozy 3 Bedroom - 2 Bathroom home w/ enclosed patio	$37,427	$151	65%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (66)
2 Story 3bd Rm Home w/King & Queen Beds	$32,300	$150	57%	3	3	1	$110	❌	❌	✅	Y / N	⭐️ 4.2 (6)
Cozy 3B/2BA Easy HWY Access I35&I20	$29,992	$139	55%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (98)
Cozy, Relax and, Charming 3/2 Home	$37,340	$159	62%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (233)
Texas Style & Comfort Reimagined.	$59,618	$179	91%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Feel right at home in this spacious property	$48,068	$166	76%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
Tranquil 3 Bedroom Home near Methodist Duncanville	$31,613	$244	33%	3	3	1	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Charming Countryside Home Near Dallas	$30,171	$106	73%	3	2	2	$119	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
3br House Near Downtown Dallas	$28,472	$162	47%	3	2	3	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Large, easy access single story 3 bed home, 15mins	$107,016	$500	57%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
One of a Kind Ranch Home Tucked away on 2 acres!	$43,288	$227	49%	3	2	2	$300	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
Cheerful 3 bedroom family house Quiet neighborhood	$42,209	$124	93%	3	3	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (6)
Townhouse Sanctuary	$54,168	$185	80%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (3)
Modern 3 Bedroom Retreat 15 min away Downtown	$37,406	$146	70%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (13)

Return Metrics

307.4% 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)	$26,129	$52,258	$78,387	$104,517	$130,646	$261,292	$783,877
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	$26,129	$52,258	$78,387	$104,517	$130,646	$261,292	$783,877

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

307.4%

Cap Rate

∞%

Return on Investment

307.4%

716 Eldorado Dr Desoto, TX, 75115

3 bed • 2 bath • 9 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$26,129

Annual Profit

Infinity%

Cap Rate

307.4%

Cash on Cash

$45,758

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $214/night at 57% occupancy ($44,552.46). Airbtics projects $216/night at 58% occupancy ($45,757).

Occupancy Rate

Top 58% 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.

$44,520

Avg annual revenue

58%

Avg occupancy rate

$216

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

$45k

$75k

$110k

$26,129

Profit

Revenue

$45,758

Operating Expenses

$19,629

Operating Income

$26,129

Mortgage & Taxes

Profit (Cash Flow)

$26,129

$8,500

Cash Investment

Down Payment

Renos & Furnishing

$8,500

Closing Costs

Total

$8,500

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

307.4%

Cap Rate

∞%

Return on Investment

307.4%

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

-$24,956

Your adjusted annual income

$150,000 - -$24,956 = $174,956

Taxes on $174,956 (30%)

$52,487

Your old tax bill

$45,000

Your new tax bill

$52,487

Estimated tax savings

-$7,487

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: N/A

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: -