BNBCalc Short Term Rental Investment Analysis 9318 Waterview Pkwy, Rowlett, TX 75089

4 bed • 3 bath • 12 guests • $529,500

BNB

Calc

Annual Revenue

$67,650

Profit (Cash Flow)

$9,458

Cap Rate

8.5%

Annual Revenue

$67,650

AirDNA projects $426/night at 52% occupancy ($80,908). Airbtics projects $343/night at 54% occupancy ($67,650). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 54% occupancy rate, $343 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,042	$58,407	$79,686	$98,036
Occupancy	38%	50%	68%	72%
Nightly Rate	$245	$319	$388	$533

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Rowlett TX Getaway with Pool & Spa	$50,904	$299	39%	4	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.7 (169)
Lakehouse Private Swim Dock + Lake Toys + Hot Tub	$195,702	$528	98%	4	2	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (137)
Lovely N Relaxing clean/Dallas DFW. Foosball table	$58,992	$220	70%	4	2	2	$99	❌	✅	❌	Y / Y	⭐️ 5 (123)
Rowlett Home w/ Pool, 4 Mi to Lake Access!	$68,955	$314	60%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
FREE Kayak Rental Home w/ Firepit and Gameroom	$39,429	$171	63%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Sleeps 10 Waterfront Hot Tub Pool Table Arcades	$51,459	$370	38%	4	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (8)
Spectacular renovated LAKEFRONT home w/ Pool.	$87,185	$581	41%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (16)
Beautiful house in a quite neighborhood	$29,957	$227	34%	4	2	5	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Texan House Near Lake 4 Bed 3 Bath Hot Tub*	$83,264	$325	70%	4	3	4	$0	✅	✅	✅	Y / Y	⭐️ 5 (8)
Lakefront! \| Sleeps 10 \| Groups Welcome!	$57,823	$395	36%	4	4	2	$300	❌	❌	❌	Y / Y	⭐️ 4.2 (10)

Return Metrics

7.13% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,457	$18,915	$28,372	$37,830	$47,287	$94,575	$283,725
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$423,600	$423,600	$423,600	$423,600	$423,600	$423,600	$423,600
Down Payment	$105,900	$105,900	$105,900	$105,900	$105,900	$105,900	$105,900
Property Appreciation	$15,885	$32,246	$49,098	$66,456	$84,335	$182,103	$755,735
Total Return	$554,842	$580,661	$606,971	$633,787	$661,123	$806,178	$1,568,961

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.13%

Cap Rate

8.53%

Return on Investment

23.04%

9318 Waterview Pkwy Rowlett, TX, 75089

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,540/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$9,457

Annual Profit

8.5%

Cap Rate

7.1%

Cash on Cash

$67,650

Annual Revenue

This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
Projected nightly rate is $426/night at 52% occupancy.Projected nightly rate is $343/night at 54% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$72,367

Avg annual revenue

54%

Avg occupancy rate

$343

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

$140k

$195k

$9,458

Profit

Revenue

$67,650

Operating Expenses

$22,475

Operating Income

$45,176

Mortgage & Taxes

$35,718

Profit (Cash Flow)

$9,458

$132,535

Cash Investment

Down Payment

$105,900

Renos & Furnishing

$10,750

Closing Costs

$15,885

Total

$132,535

DSCR Ratio

Strong

1.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.13%

Cap Rate

8.53%

Return on Investment

23.04%

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

$25,131

Deductible property tax

$5,242

Your total deduction

$44,483

Your adjusted annual income

$150,000 - $44,483 = $105,517

Taxes on $105,517 (30%)

$31,655

Your old tax bill

$45,000

Your new tax bill

$31,655

Estimated tax savings

$13,345

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: -