BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 720 Hampel Rd

5 bed β€’ 5 bath β€’ 15 guests β€’ $0

BNB

Calc

Annual Revenue

$83,367

Profit (Cash Flow)

-$263,567

Cash on Cash Return

-1974.3%

Annual Revenue

$83,367

AirDNA projects $954/night at 40% occupancy ($139,377). Airbtics projects $415/night at 55% occupancy ($83,366). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 55% occupancy rate, $415 rate per night.

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

Percentiles25%50%75%90%
Revenue$56,556$82,655$96,212$144,229
Occupancy48%53%57%69%
Nightly Rate$304$406$440$540

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
5-Bed/2-Bath with Pool & Backyard Retreat

No image available

$71,179
$374
52%
521$0βœ…βŒβœ…Y / Y⭐️ 4.9 (25)
Modern 5 bedroom, 4 bathroom ranch style house

No image available

$65,014
$417
40%
542$300βŒβŒβœ…Y / Y⭐️ 4.8 (83)
Tropical Oasis - Pool + Beach Volleyball + Firepit

No image available

$94,575
$406
58%
531$255βœ…βŒβœ…Y / Y⭐️ 4.8 (33)
Southern Living At Its Best-Pool, BBQ (30+ Nights)

No image available

$101,283
$426
62%
531$264βœ…βŒβœ…Y / Y⭐️ 4.8 (31)
The Prairie House - Historic Downtown Home

No image available

$43,799
$274
40%
522$175❌❌❌Y / Y⭐️ 4.8 (42)
Sleep 16, spacious, kids pets friendly

No image available

$81,981
$379
53%
531$270βœ…βŒβœ…Y / Y⭐️ 4.9 (95)
Prestigious 5BR Getaway With Pool & Cinema Room

No image available

$121,156
$425
75%
531$260βœ…βŒβœ…Y / Y⭐️ 4.8 (42)
Beautiful Two-Story Home

No image available

$111,809
$335
90%
532$100βŒβŒβœ…Y / Y⭐️ 4.8 (29)
Paradise outside of Dallas, TX.

No image available

$48,921
$268
46%
532$500βœ…βŒβŒY / Y⭐️ 5 (15)
Gorgeous cozy home in nature serene neighborhood!

No image available

$58,653
$265
56%
523$150βŒβŒβœ…Y / Y⭐️ 4.5 (29)
Texas Ranch House with 5 Bedroom and Fish Pond

No image available

$90,679
$552
43%
541$315βœ…βŒβœ…Y / Y⭐️ 4.4 (10)
5 bedroom Home 15 mins From Downtown

No image available

$32,808
$166
54%
522$0❌❌❌Y / Y⭐️ 4.5 (21)
Chateau Hiddenwood w/ Pool, Hot Tub, Pond & Games

No image available

$193,058
$960
53%
552$350βœ…βœ…βœ…Y / Y⭐️ 4.8 (28)
Spacious Ennis Home w/ Huge Family Backyard!

No image available

$87,914
$455
51%
533$181βŒβŒβœ…Y / Y⭐️ 5 (4)
Wellness Olympus 5BR W Pool + Huge View, Bbq

No image available

$109,244
$523
55%
542$260βœ…βŒβœ…Y / Y⭐️ 4.9 (10)

Return Metrics

-1,974.28% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$263,566-$527,133-$790,700-$1,054,267-$1,317,833-$2,635,667-$7,907,002
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-$263,566-$527,133-$790,700-$1,054,267-$1,317,833-$2,635,667-$7,907,002

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1,974.28%

Payback Period Days

0

Return on Investment

-1,974.28%

property-location

720 Hampel Rd Palmer, Texas, 75152

5 bed β€’ 5 bath β€’ 15 guests

Agent

Inquire about this property

Contact Agent

$27,008

Zestimate

$83,367

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $954/night at 40% occupancy.Projected nightly rate is $415/night at 55% occupancy.

Top 34% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$87,471

Avg annual revenue

55%

Avg occupancy rate

$415

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$85k

$135k

$195k

Sign up to see the data on 15 all comparables

-$263,567

Profit

Revenue

$83,367

Operating Expenses

$22,838

Operating Income

$60,529

Net Effective Rent

$324,096

Profit (Cash Flow)

-$263,567

$13,350

Cash Investment

Renos & Furnishing

$13,250

Setup Costs

$100

Total

$13,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-1,974.28%

Payback Period Days

0