BNBCalc Short Term Rental Investment Analysis 823 W Danieldale Rd, Duncanville, TX 75137

4 bed • 4 bath • 12 guests • $1,480,000

BNB

Calc

Annual Revenue

$47,007

Profit (Cash Flow)

-$72,620

Cap Rate

1.8%

Annual Revenue

$47,007

AirDNA projects $286/night at 45% occupancy ($47,006). Airbtics projects $297/night at 36% occupancy ($39,051). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 45% occupancy rate, $286 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,300	$39,633	$63,800	$80,899
Occupancy	29%	36%	43%	53%
Nightly Rate	$220	$286	$393	$407

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Super cozy 4-bedroom 2-bath home.	$50,486	$242	57%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Tropical Pool Paradise - Updated House - Hot Tub +	$63,450	$394	44%	4	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (49)
Amazing Pool & Patio - Hot Tub too, Updated Home!	$58,973	$393	41%	4	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (15)
House of Comfort, A 4 Bedroom centrally located.	$32,200	$166	53%	4	3	5	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Resort-like Pool, Hot Tub & Patio in Large Home !	$53,626	$407	36%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (33)
Creek Home - 7ft waterfall/Cowboys Stadium/SixFlag	$41,110	$416	27%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Family Friendly and Spacious	$22,641	$309	17%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
Specious 4/4 House near downtown Dallas. Sleep 16.	$10,937	$166	18%	4	4	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Charming Family Home ~ 16 Mi to Dtwn Dallas!	$33,819	$264	35%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
Comfortable Home With Large Backyard & Pool	$28,065	$213	36%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 3.6 (3)

Return Metrics

-20.66% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$72,620	-$145,240	-$217,860	-$290,480	-$363,100	-$726,201	-$2,178,603
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$14,539	$29,976	$46,364	$63,763	$82,236	$193,161	$1,184,000
Down Payment	$296,000	$296,000	$296,000	$296,000	$296,000	$296,000	$296,000
Property Appreciation	$44,400	$90,132	$137,235	$185,753	$235,725	$508,996	$2,112,348
Total Return	$282,319	$270,867	$261,740	$255,036	$250,861	$271,955	$1,413,744

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.66%

Cap Rate

1.83%

Return on Investment

-3.89%

823 W Danieldale Rd Duncanville, TX, 75137

4 bed • 4 bath • 12 guests

Purchase Price

Est. $7,099/mo

This property is for sale!

Contact Agent

-82

Airbnb Investor Score

-$72,620

Annual Profit

1.8%

Cap Rate

-20.7%

Cash on Cash

$47,007

Annual Revenue

BNBCalc predicts this property will get $297 per night with 36% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$39,530

Avg annual revenue

36%

Avg occupancy rate

$297

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

$10k

$30k

$45k

$65k

-$72,620

Profit

Revenue

$47,007

Operating Expenses

$19,791

Operating Income

$27,216

Mortgage & Taxes

$99,836

Profit (Cash Flow)

-$72,620

$351,400

Cash Investment

Down Payment

$296,000

Renos & Furnishing

$11,000

Closing Costs

$44,400

Total

$351,400

DSCR Ratio

Weak

0.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.66%

Cap Rate

1.83%

Return on Investment

-3.89%

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

$70,242

Deductible property tax

$14,652

Your total deduction

$220,759

Your adjusted annual income

$150,000 - $220,759 = -$70,759

Taxes on -$70,759 (30%)

-$21,228

Your old tax bill

$45,000

Your new tax bill

-$21,228

Estimated tax savings

$66,228

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 FLOODWAY

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -