BNBCalc Short Term Rental Investment Analysis 9701 Glengreen Dr, Dallas, TX 75217

3 bed • 2 bath • 9 guests • $235,000

BNB

Calc

Annual Revenue

$26,845

Profit (Cash Flow)

-$6,177

Cap Rate

4.1%

Annual Revenue

$26,845

AirDNA projects $175/night at 42% occupancy ($26,845). Airbtics projects $200/night at 54% occupancy ($39,446). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 42% occupancy rate, $175 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,423	$43,112	$56,478	$77,875
Occupancy	40%	58%	65%	78%
Nightly Rate	$153	$194	$227	$260

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning Home that has it all!	$32,301	$223	38%	3	3	2	$119	❌	❌	❌	Y / N	⭐️ 4.9 (24)
Symphony Lane	$63,667	$245	66%	3	3	30	$150	✅	❌	❌	Y / Y	⭐️ 5 (92)
Stay at a Top Rated home central location w/Pool	$49,431	$229	56%	3	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (65)
Cheerful 3 Bedroom Home	$39,151	$148	65%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Residential single-family house 3 bed 1.5 bath.	$30,472	$99	79%	3	2	7	$150	❌	❌	❌	Y / Y	⭐️ 4.4 (18)
Chic Mesquite Townhome ~ 11 Mi to Downtown Dallas!	$51,165	$396	33%	3	3	2	$155	❌	❌	✅	Y / Y	⭐️ 4.3 (6)
Great Offer! Modern House with Amazing Backyard	$39,716	$213	47%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Sanitized 3 BR House \| Near Downtown Dallas	$31,476	$110	60%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.6 (132)
Modern Living- Near Downtown Dallas-Home Gym	$54,062	$175	78%	3	3	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (11)

Return Metrics

-9.87% 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)	-$6,176	-$12,353	-$18,530	-$24,707	-$30,884	-$61,768	-$185,304
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$188,000	$188,000	$188,000	$188,000	$188,000	$188,000	$188,000
Down Payment	$47,000	$47,000	$47,000	$47,000	$47,000	$47,000	$47,000
Property Appreciation	$7,050	$14,311	$21,790	$29,494	$37,429	$80,820	$335,406
Total Return	$235,873	$236,957	$238,260	$239,787	$241,545	$254,052	$385,101

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.87%

Cap Rate

4.11%

Return on Investment

5.08%

9701 Glengreen Dr Dallas, TX, 75217

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,127/mo

This property is for sale!

Contact Agent

-32

Airbnb Investor Score

-$6,176

Annual Profit

4.1%

Cap Rate

-9.9%

Cash on Cash

$26,845

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $175/night at 42% occupancy ($26,845.43). Airbtics projects $200/night at 54% occupancy ($39,446).

Occupancy Rate

Top 71% 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.

$40,713

Avg annual revenue

54%

Avg occupancy rate

$200

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

$15k

$30k

$45k

$65k

-$6,177

Profit

Revenue

$26,845

Operating Expenses

$17,170

Operating Income

$9,676

Mortgage & Taxes

$15,852

Profit (Cash Flow)

-$6,177

$62,550

Cash Investment

Down Payment

$47,000

Renos & Furnishing

$8,500

Closing Costs

$7,050

Total

$62,550

DSCR Ratio

Weak

0.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.87%

Cap Rate

4.11%

Return on Investment

5.08%

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

$11,153

Deductible property tax

$2,327

Your total deduction

$58,657

Your adjusted annual income

$150,000 - $58,657 = $91,343

Taxes on $91,343 (30%)

$27,403

Your old tax bill

$45,000

Your new tax bill

$27,403

Estimated tax savings

$17,597

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: No

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: -