BNBCalc Short Term Rental Rental Arbitrage Analysis 1531 S State Highway 121

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

J

jum715k@gmail.com

Annual Revenue

$23,230

Profit (Cash Flow)

-$15,790

Cash on Cash Return

-363.0%

Annual Revenue

$23,230

AirDNA projects $148/night at 57% occupancy ($30,811). Airbtics projects $106/night at 60% occupancy ($23,229). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 60% occupancy rate, $106 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,245	$20,983	$34,858	$46,107
Occupancy	42%	60%	82%	87%
Nightly Rate	$83	$92	$113	$141

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Mansion de Temoc	$32,742	$213	42%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (113)
Exclusive Temoc’s Guesthouse	$17,733	$95	51%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (150)
In and Out Guest House near DFW Airport	$11,270	$66	45%	1	1	1	$10	❌	❌	❌	N / Y	⭐️ 4.7 (173)
Luxury townhome with jacuzzi tub	$10,300	$134	21%	1	1	2	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Studio Apt Great location: NorthDFW LongStays-Yes!	$25,483	$79	84%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
In and Out	$9,838	$84	32%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (39)
Lewisville stay	$38,428	$116	87%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (3)
Private-Contemporary-Secure Studio apt @North DFW.	$21,730	$83	70%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Pleasant-Cozy HomeSuite @ DFW. 30%off MonthlyStays	$32,416	$104	78%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Private 1-Bed Apt. Covered parking. LongStays Yes!	$32,804	$90	93%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (12)

Return Metrics

-362.99% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$15,790	-$31,580	-$47,370	-$63,161	-$78,951	-$157,903	-$473,709
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	-$15,790	-$31,580	-$47,370	-$63,161	-$78,951	-$157,903	-$473,709

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-362.99%

Payback Period Days

Return on Investment

-362.99%

1531 S State Hwy 121 Lewisville, Texas, 75067

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,746

Zestimate

$23,230

Annual Revenue

BNBCalc predicts this property will get $106 per night with 60% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$23,274

Avg annual revenue

60%

Avg occupancy rate

$106

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

$20k

$30k

$40k

-$15,790

Profit

Revenue

$23,230

Operating Expenses

$15,020

Operating Income

$8,210

Net Effective Rent

$24,000

Profit (Cash Flow)

-$15,790

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-362.99%

Payback Period Days