BNBCalc Short Term Rental Rental Arbitrage Analysis 1800 Main St, Dallas, TX, 75201

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$40,140

Profit (Cash Flow)

$11,906

Cash on Cash Return

166.5%

Annual Revenue

$40,140

AirDNA projects $157/night at 65% occupancy ($37,273). Airbtics projects $151/night at 69% occupancy ($38,054). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $157 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,411	$34,402	$45,013	$101,214
Occupancy	57%	71%	83%	94%
Nightly Rate	$113	$127	$142	$287

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sonder at Commerce \| Accessible 1BR Apartment	$78,997	$304	71%	1	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (43)
Sonder at Commerce \| One-Bedroom Apartment	$26,168	$286	25%	1	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (631)
Downtown Dallas, 1 King Bed+ Walk to attractions	$25,605	$127	52%	1	1	2	$110	✅	❌	✅	Y / Y	⭐️ 4.5 (31)
Glamorous. safe. skyline DT/Penthouse, Pool & Gym	$28,081	$135	54%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
The Pleasant Surprise	$33,321	$108	81%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (255)
16th FL Bold CozySuites w/pool, gym #4	$40,388	$148	70%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 4.7 (50)
King Room with Stunning Corner Views	$51,577	$271	52%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (198)
Queen Suite \| FREE Parking +Rooftop Pool	$32,228	$113	70%	1	1	1	$60	✅	❌	✅	Y / Y	⭐️ 4.9 (102)
Downtown Gem \| Heart of the City	$30,421	$103	76%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 4.7 (50)
Z’s Surprising Pleasantries	$42,937	$156	73%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (116)
Cozy Urban Escape in Downtown Dallas	$40,752	$133	82%	1	1	1	$45	✅	❌	❌	Y / Y	⭐️ 4.9 (43)
Luxurious Intimate City View Loft	$27,099	$110	57%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (127)
Cozy 1BR Apt: Rooftop Pool, Gym & Free Parking	$40,874	$114	96%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 4.9 (101)
Cozy 1BR Apt: Rooftop Pool, Gym & Free Parking	$41,438	$116	94%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 4.9 (91)
1 BR Luxury Living in the Sky	$33,166	$121	74%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 4.8 (81)
49th Floor! Superior King Suite, Amazing Views!	$39,012	$323	33%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (109)
Executive King Suite, 49th Floor - Great View	$61,491	$317	53%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
LUXURY DOWNTOWN DALLAS HIGH RISE	$35,137	$141	67%	1	1	5	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (71)
Harmony Oasis: Luxurious high rise, downtown	$20,324	$195	26%	1	1	1	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (27)
High-Rise Luxury Living in Downtown Dallas	$30,318	$120	65%	1	1	1	$98	✅	❌	❌	Y / Y	⭐️ 4.7 (48)
Modern 1BR \| City View \| Parking Included	$25,808	$80	78%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 4.9 (128)
Abode \| Dallas \| Hip Loft in the Heart of Downtown	$32,056	$100	81%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
King Suite \| FREE Parking +POOL +Views	$50,713	$138	96%	1	1	1	$35	✅	❌	✅	Y / Y	⭐️ 4.8 (131)
Studio Loft D/T w/ a King Bed in Desired Area - E	$33,532	$134	66%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.7 (51)
Abode \| Dallas \| Hip Loft in the Heart of Downtown	$34,746	$100	88%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (34)
Luxury apt W/Parking CityView\| Pool\| Gym\|PoolTable	$50,958	$132	98%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (77)
Beautiful place w/ Views	$14,889	$113	36%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Luxury Apt KingBed+Indoor parking+Pool+Gym+ 2Tv's	$78,431	$215	96%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 4.9 (54)
Stunning 1Bd in the Heart of Downtown Dallas!	$30,051	$88	86%	1	1	1	$60	✅	❌	❌	Y / Y	⭐️ 5 (57)
1BR \| 3 Beds \| DT Views \| Free Valet Parking	$80,374	$302	71%	1	1	2	$115	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Luxury high rise apartment	$40,502	$127	84%	1	1	1	$40	✅	❌	✅	Y / Y	⭐️ 4.8 (43)
1 Bed Lux Apartment \| Steps From The Arts District	$35,113	$97	92%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (29)
Cozy 1BR Apt: Rooftop Pool, Gym & Free Parking	$42,532	$124	90%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (76)
Less than 0.5 miles from Convention Center Dallas	$25,840	$129	52%	1	1	14	$75	✅	❌	❌	Y / Y	⭐️ 3.8 (34)
Modern Apt In The Heart Of Dtown	$38,883	$128	83%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (82)
Corporate unit 1 bedroom\|Valet parking\|WasherDryer	$30,758	$121	66%	1	1	14	$85	✅	❌	❌	Y / Y	⭐️ 3.6 (22)
Corporate Suites 1 bedroom Apt with parking Dallas	$28,278	$126	58%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 4.2 (55)
Sky Luxury/Free Parking/Downtown/Pool/Gym/K'Bed	$29,074	$112	67%	1	1	1	$35	✅	❌	✅	Y / Y	⭐️ 5 (59)
1 bedroom 2 beds\| Valet Parking	$29,748	$127	64%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.3 (43)
Dallas view Apt/Convention Center/Free Valet	$35,312	$134	72%	1	1	5	$0	✅	❌	❌	Y / Y	⭐️ 3.9 (8)

Return Metrics

166.51% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,906	$23,812	$35,718	$47,624	$59,530	$119,060	$357,182
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	$11,906	$23,812	$35,718	$47,624	$59,530	$119,060	$357,182

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

166.51%

Payback Period Days

219

Return on Investment

166.51%

1800 Main St Dallas, Texas, 75201

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,895

Zestimate

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$40,140

Annual Revenue

BNBCalc predicts this property will get $151 per night with 69% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$38,173

Avg annual revenue

69%

Avg occupancy rate

$151

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

$35k

$60k

$80k

$11,906

Profit

Revenue

$40,140

Operating Expenses

$13,234

Operating Income

$26,906

Net Effective Rent

$15,000

Profit (Cash Flow)

$11,906

$7,150

Cash Investment

Renos & Furnishing

$6,750

Setup Costs

$400

Total

$7,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

166.51%

Payback Period Days

219