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 Investment Analysis 8904 New Ballinger Dr, Argyle, TX, 76226

3 bed β€’ 2 bath β€’ 9 guests β€’ $662,000

BNB

Calc

Report by:

ps.smay@gmail.com

Annual Revenue

$37,255

Profit (Cash Flow)

-$25,925

Cap Rate

2.8%

Annual Revenue

$37,255

AirDNA projects $200/night at 51% occupancy ($37,254). Airbtics projects $233/night at 56% occupancy ($47,657). Airbtics predicts this property will perform in the 56% revenue percentile

BNB Calc projects a 51% occupancy rate, $200 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,407$42,369$51,225$78,418
Occupancy53%60%64%67%
Nightly Rate$145$177$199$299

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
Luna Wren Cottage in the heart of Denton
$38,075
$143
62%
311$125❌❌❌Y / Y⭐️ 4.9 (76)
Charming Downtown Denton Bungalow
$52,628
$178
78%
312$100❌❌❌Y / Y⭐️ 4.8 (25)
Private Equestrian Estate- land & arena only
$87,442
$799
28%
331$150βŒβŒβœ…Y / Y⭐️ 0 (0)
Cozy Family Home
$34,506
$136
59%
322$180βŒβŒβœ…Y / Y⭐️ 4.8 (208)
The Nest - In the Woods
$41,410
$200
53%
312$100❌❌❌Y / Y⭐️ 4.8 (53)
Downtown Hideaway on trendy Denton square
$24,103
$152
37%
321$125❌❌❌Y / Y⭐️ 4.8 (52)
The Denton Bungalow
$47,519
$176
66%
322$150βŒβŒβœ…Y / Y⭐️ 5 (46)
EAGLE HOUSE DENTON * 2 blocks from UNT
$21,599
$109
53%
3125$99❌❌❌Y / Y⭐️ 4.8 (6)
Central Village
$49,666
$198
65%
322$140βŒβŒβœ…Y / Y⭐️ 4.9 (49)
Hidden Gem with king beds, backyard shaded oasis
$58,074
$244
61%
322$125❌❌❌Y / Y⭐️ 5 (38)

Return Metrics

-16.12% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$25,924-$51,849-$77,774-$103,698-$129,623-$259,246-$777,740
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$6,503$13,408$20,738$28,521$36,784$86,400$529,600
Down Payment$132,400$132,400$132,400$132,400$132,400$132,400$132,400
Property Appreciation$19,860$40,315$61,385$83,086$105,439$227,672$944,847
Total Return$132,838$134,274$136,749$140,309$145,000$187,226$829,107

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-16.12%

Cap Rate

2.82%

Return on Investment

0.27%

property-location

8904 New Ballinger Dr Argyle, Texas, 76226

3 bed β€’ 2 bath β€’ 9 guests

Est. $3,175/mo

Agent

Inquire about this property

Contact Agent

$433,900

Zestimate

$37,255

Annual Revenue

BNBCalc predicts this property will get $233 per night with 56% occupancy, putting it in the top 56% revenue percentile compared to similar properties nearby.

Top 71% of comparables

Top 21% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$45,502

Avg annual revenue

56%

Avg occupancy rate

$233

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

$20k

$45k

$65k

$90k

Sign up to see the data on 10 all comparables

-$25,925

Profit

Revenue

$37,255

Operating Expenses

$18,523

Operating Income

$18,732

Mortgage & Taxes

$44,656

Profit (Cash Flow)

-$25,925

$160,760

Cash Investment

Down Payment

$132,400

Renos & Furnishing

$8,500

Closing Costs

$19,860

Total

$160,760

DSCR Ratio

Weak

0.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-16.12%

Cap Rate

2.82%

Profit (Cummulative)

-$25,925

$6,504

$8,500

$19,860

$0

Total Gain

$439

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

$31,419

Deductible property tax

$6,554

Your total deduction

$92,681

Your adjusted annual income

$150,000 - $92,681 = $57,319


Taxes on $57,319 (30%)

$17,196

Your old tax bill

$45,000

Your new tax bill

$17,196


Estimated tax savings

$27,804

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com