BNBCalc Short Term Rental Investment Analysis 806 Mclean Ave, Dallas, TX 75211

3 bed • 2 bath • 9 guests • $349,900

BNB

Calc

Annual Revenue

$44,384

Profit (Cash Flow)

$21,470

Cap Rate

7.1%

Annual Revenue

$44,384

AirDNA projects $178/night at 50% occupancy ($32,506). Airbtics projects $196/night at 62% occupancy ($44,384). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $196 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,351	$42,407	$61,073	$89,452
Occupancy	53%	62%	70%	78%
Nightly Rate	$143	$176	$227	$300

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
URBAN COWBOY - DISCOUNTS AVAILABLE!	$28,291	$146	48%	3	3	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (196)
The Hampton House, a Family Retreat w Arcade -DFW	$64,534	$282	61%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (63)
Luxury 3BD \| Near Bishop Arts \| 5MIN to Downtown	$36,804	$162	56%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (85)
TRENDY 3bd w/Rooftop Firepit & Grill Bishop Arts	$45,394	$143	82%	3	3	1	$190	❌	❌	✅	Y / Y	⭐️ 4.9 (150)
Bishop Arts Foodie District Luxe Townhouse!	$54,584	$195	70%	3	3	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (159)
Modern \| Stunning 3BR Home - Bishop Arts District	$53,819	$162	87%	3	3	2	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (78)
Luxury IN THE MIDDLE OF Bishop Arts!	$88,281	$281	84%	3	3	1	$189	❌	❌	✅	Y / Y	⭐️ 5 (167)
Modern+Elevated BishopArts Luxury -Dazzling View-1	$43,299	$143	78%	3	3	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (216)
The Casa Blanca - Cozy 3bd/2ba, mins to Downtown	$47,415	$265	47%	3	3	2	$183	❌	❌	❌	Y / Y	⭐️ 5 (86)
Modern+Elevated BishopArts Luxury -Dazzling View-3	$48,331	$160	78%	3	3	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (207)
Modern+Elevated BishopArts Luxury -Dazzling View-4	$39,239	$143	68%	3	3	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (181)
Kessler Park Treehouse	$81,041	$412	52%	3	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (169)
Modern Dallas+Peaceful 3 Bedroom/2.5 Bathroom Home	$37,318	$168	56%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Bishop Arts Fun Retreat! Games + Great for Groups!	$44,500	$183	56%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (108)
Bishop Arts Hotel Suite 6	$29,284	$114	65%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (300)
Bishop Arts Lofts Unit 9 Penthouse Suite	$24,335	$141	44%	3	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (243)
Bishop Arts Abode	$105,876	$394	72%	3	3	2	$170	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Charming 3/3 Oasis \| Bishop Arts District	$58,569	$171	87%	3	3	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (72)
Soothing Bishops Arts Dist. Retreat	$33,367	$139	58%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
360 City Views+2xRooftops+3BRs: Hidden Gem!	$50,227	$157	73%	3	4	1	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (139)
3Bd/2.5Bath + Cozy + Free Parking + In Dallas	$45,754	$227	52%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (87)
Sunny, Historic Home from Home in Hip Bishop Arts District	$47,900	$305	41%	3	3	2	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (135)
Modern+Elevated BishopArts Luxury -Dazzling View-2	$34,821	$142	67%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (170)
Trinity Luxe: 3BR Downtown Gem	$39,732	$221	45%	3	3	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (27)
The Pollard by ASH, Lux + Modern	$79,589	$300	70%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (26)
TEXAS Lone Star-5min to Bishop Arts-3bd/2ba + Den	$28,358	$124	60%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Historic Tudor home near Bishop Arts w/ fire pit	$43,185	$186	61%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Stylish Bishop Arts Home! Spa Tub + Private Garage	$45,123	$204	53%	3	3	1	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
The Larkspur Layover	$39,948	$325	32%	3	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Luxury 3BR Haven I 5MIN DT Dallas + Rooftop + Prkg	$34,296	$128	65%	3	4	2	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Bishop Escape Fire pit\|1mile-Bishop Arts \| Zoo	$45,454	$152	77%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (101)
Oh my! Historic Bishop Home w/ Full Modern Update	$46,963	$195	61%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 4.9 (72)
Upstairs loft with private entrance in Bishop Arts	$64,245	$247	68%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Awesome Oak Cliff getaway close to the Action!	$28,264	$118	63%	3	2	3	$150	❌	❌	✅	N / N	⭐️ 4.8 (54)
The Purple House of Bishop Arts	$42,833	$182	64%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (355)
3 BR Home Oak Cliff - Close to Everything DFW/Love	$43,906	$193	54%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (11)
Gorgeous 3 BR Single Family 9min Downtown	$24,459	$125	51%	3	2	1	$65	❌	❌	✅	N / Y	⭐️ 4.8 (67)
Luxury Abode - Modern, central, high-end home	$48,264	$192	66%	3	3	3	$200	❌	❌	✅	Y / N	⭐️ 4.7 (24)
The Homey Bishop [Family-Friendly][King/Queen Bed]	$64,972	$228	76%	3	2	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (77)
Oak Cliff Homebase w/ easy DART access.	$19,088	$87	59%	3	1	7	$150	❌	❌	✅	Y / Y	⭐️ 5 (5)

Return Metrics

24.13% 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)	$21,470	$42,940	$64,411	$85,881	$107,352	$214,704	$644,113
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$279,920	$279,920	$279,920	$279,920	$279,920	$279,920	$279,920
Down Payment	$69,980	$69,980	$69,980	$69,980	$69,980	$69,980	$69,980
Property Appreciation	$10,497	$21,308	$32,445	$43,915	$55,729	$120,336	$499,399
Total Return	$381,867	$414,149	$446,756	$479,697	$512,982	$684,940	$1,493,413

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.13%

Cap Rate

7.12%

Return on Investment

39.79%

806 Mclean Ave Dallas, TX, 75211

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,678/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$1,331

Annual Profit

7.1%

Cap Rate

24.1%

Cash on Cash

$44,384

Annual Revenue

BNBCalc predicts this property will get $196 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% 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.

$47,041

Avg annual revenue

62%

Avg occupancy rate

$196

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

$20k

$45k

$75k

$105k

$21,470

Profit

Revenue

$44,384

Operating Expenses

$19,450

Operating Income

$24,934

Mortgage & Taxes

$3,464

Profit (Cash Flow)

$21,470

$88,977

Cash Investment

Down Payment

$69,980

Renos & Furnishing

$8,500

Closing Costs

$10,497

Total

$88,977

DSCR Ratio

Acceptable

1.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.13%

Cap Rate

7.12%

Return on Investment

39.79%

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

$16,607

Deductible property tax

$3,464

Your total deduction

$34,506

Your adjusted annual income

$150,000 - $34,506 = $115,494

Taxes on $115,494 (30%)

$34,648

Your old tax bill

$45,000

Your new tax bill

$34,648

Estimated tax savings

$10,352

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: -