Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1000 Fort Worth Ave, Dallas, TX, 75208

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$50,020

Profit (Cash Flow)

-$4,482

Cash on Cash Return

-52.1%

Annual Revenue

$50,020

AirDNA projects $342/night at 44% occupancy ($54,961). Airbtics projects $249/night at 55% occupancy ($50,020). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 55% occupancy rate, $249 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,771$49,465$71,621$100,196
Occupancy49%56%61%70%
Nightly Rate$197$219$296$357

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
$74,047
$320
56%
341$180❌❌❌Y / Y⭐️ 4.9 (112)
$54,116
$275
49%
332$183❌❌❌Y / Y⭐️ 5 (75)
$77,756
$407
49%
332$200✅❌❌Y / Y⭐️ 5 (155)
$49,173
$208
57%
332$170❌❌✅Y / Y⭐️ 4.9 (90)
$40,538
$213
52%
332$0❌❌✅Y / Y⭐️ 4.9 (154)
$45,815
$219
52%
333$170❌❌✅Y / Y⭐️ 5 (24)
$57,814
$164
74%
331$200❌❌❌Y / Y⭐️ 4.8 (86)
$86,684
$382
62%
341$0❌❌❌Y / Y⭐️ 4.9 (52)
$32,567
$158
48%
321$185❌❌✅Y / Y⭐️ 4.8 (108)
$45,034
$183
64%
333$200❌❌✅Y / N⭐️ 4.7 (22)
$32,127
$209
42%
321$0❌❌❌Y / Y⭐️ 4.7 (57)
$73,421
$307
61%
333$200❌❌✅Y / Y⭐️ 4.8 (68)
$34,161
$286
30%
341$125❌❌❌Y / N⭐️ 4.4 (8)
$53,384
$187
78%
322$0❌❌❌Y / Y⭐️ 4.9 (120)
$47,551
$224
58%
332$0❌❌✅Y / Y⭐️ 5 (2)

Return Metrics

-52.12% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,482-$8,964-$13,447-$17,929-$22,412-$44,824-$134,473
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$4,482-$8,964-$13,447-$17,929-$22,412-$44,824-$134,473

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-52.12%

Payback Period Days

0

Return on Investment

-52.12%

property-location

1000 Fort Worth Ave Dallas, Texas, 75208

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$3,089

Zestimate

Dallas

Guide

Zoning

Market

Guide


Laws


Market Data

$50,020

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $342/night at 44% occupancy.Projected nightly rate is $249/night at 55% occupancy.

Top 48% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$53,612

Avg annual revenue

55%

Avg occupancy rate

$249

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

$50k

$70k

$90k

Sign up to see the data on 15 all comparables

-$4,482

Profit

Revenue

$50,020

Operating Expenses

$18,503

Operating Income

$31,518

Net Effective Rent

$36,000

Profit (Cash Flow)

-$4,482

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-52.12%

Payback Period Days

0