BNBCalc Short Term Rental Rental Arbitrage Analysis 720 Hampel Rd

5 bed • 5 bath • 15 guests • $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}

Percentiles	25%	50%	75%	90%
Revenue	$56,556	$82,655	$96,212	$144,229
Occupancy	48%	53%	57%	69%
Nightly Rate	$304	$406	$440	$540

Seasonality (Profit by Month)

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	$71,179	$374	52%	5	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (25)
Modern 5 bedroom, 4 bathroom ranch style house	$65,014	$417	40%	5	4	2	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (83)
Tropical Oasis - Pool + Beach Volleyball + Firepit	$94,575	$406	58%	5	3	1	$255	✅	❌	✅	Y / Y	⭐️ 4.8 (33)
Southern Living At Its Best-Pool, BBQ (30+ Nights)	$101,283	$426	62%	5	3	1	$264	✅	❌	✅	Y / Y	⭐️ 4.8 (31)
The Prairie House - Historic Downtown Home	$43,799	$274	40%	5	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Sleep 16, spacious, kids pets friendly	$81,981	$379	53%	5	3	1	$270	✅	❌	✅	Y / Y	⭐️ 4.9 (95)
Prestigious 5BR Getaway With Pool & Cinema Room	$121,156	$425	75%	5	3	1	$260	✅	❌	✅	Y / Y	⭐️ 4.8 (42)
Beautiful Two-Story Home	$111,809	$335	90%	5	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Paradise outside of Dallas, TX.	$48,921	$268	46%	5	3	2	$500	✅	❌	❌	Y / Y	⭐️ 5 (15)
Gorgeous cozy home in nature serene neighborhood!	$58,653	$265	56%	5	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Texas Ranch House with 5 Bedroom and Fish Pond	$90,679	$552	43%	5	4	1	$315	✅	❌	✅	Y / Y	⭐️ 4.4 (10)
5 bedroom Home 15 mins From Downtown	$32,808	$166	54%	5	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Chateau Hiddenwood w/ Pool, Hot Tub, Pond & Games	$193,058	$960	53%	5	5	2	$350	✅	✅	✅	Y / Y	⭐️ 4.8 (28)
Spacious Ennis Home w/ Huge Family Backyard!	$87,914	$455	51%	5	3	3	$181	❌	❌	✅	Y / Y	⭐️ 5 (4)
Wellness Olympus 5BR W Pool + Huge View, Bbq	$109,244	$523	55%	5	4	2	$260	✅	❌	✅	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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-1,974.28%

Payback Period Days

Return on Investment

-1,974.28%

720 Hampel Rd Palmer, Texas, 75152

5 bed • 5 bath • 15 guests

Monthly Rent

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.
AirDNA projects $954/night at 40% occupancy ($139,377.11). Airbtics projects $415/night at 55% occupancy ($83,366).

Occupancy Rate

Top 34% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 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

-$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

Cash on Cash Return

-1,974.28%

Payback Period Days