BNBCalc Short Term Rental Rental Arbitrage Analysis 1900 Elm Street, Dallas, TX

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$34,516

Profit (Cash Flow)

$7,122

Cash on Cash Return

107.9%

Annual Revenue

$34,516

AirDNA projects $161/night at 66% occupancy ($38,810). Airbtics projects $152/night at 63% occupancy ($34,975). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $135 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,373	$33,729	$43,266	$86,097
Occupancy	52%	67%	76%	84%
Nightly Rate	$120	$134	$150	$272

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)
Downtown Dallas, 1 King Bed+ Walk to attractions	$25,605	$127	52%	1	1	2	$110	✅	❌	✅	Y / Y	⭐️ 4.5 (31)
16th FL Bold CozySuites w/pool, gym #4	$40,388	$148	70%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 4.7 (50)
Downtown Gem \| Heart of the City	$30,421	$103	76%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 4.7 (50)
Queen Suite \| FREE Parking +Rooftop Pool	$32,228	$113	70%	1	1	1	$60	✅	❌	✅	Y / Y	⭐️ 4.9 (102)
King Room with Stunning Corner Views	$51,577	$271	52%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (198)
Cozy Urban Escape in Downtown Dallas	$40,752	$133	82%	1	1	1	$45	✅	❌	❌	Y / Y	⭐️ 4.9 (43)
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)
1 BR Luxury Living in the Sky	$33,166	$121	74%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 4.8 (81)
LUXURY DOWNTOWN DALLAS HIGH RISE	$35,137	$141	67%	1	1	5	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (71)
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)
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)
Beautiful place w/ Views	$14,889	$113	36%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Luxury apt W/Parking CityView\| Pool\| Gym\|PoolTable	$50,958	$132	98%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (77)
Luxury high rise apartment	$40,502	$127	84%	1	1	1	$40	✅	❌	✅	Y / Y	⭐️ 4.8 (43)
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)
Sky Luxury/Free Parking/Downtown/Pool/Gym/K'Bed	$29,074	$112	67%	1	1	1	$35	✅	❌	✅	Y / Y	⭐️ 5 (59)
Dallas view Apt/Convention Center/Free Valet	$35,312	$134	72%	1	1	5	$0	✅	❌	❌	Y / Y	⭐️ 3.9 (8)
High-rise Entire Apt Dwntwn DAL 7 Min to AA Center	$43,637	$192	61%	1	1	1	$45	✅	✅	✅	Y / Y	⭐️ 0 (0)
Sky Luxury~Downtown~FreeParking~Pool~GYM~K.BED	$29,525	$120	64%	1	1	1	$35	✅	❌	❌	Y / Y	⭐️ 5 (47)
Luxx 1BR \| City View \| Parking Included	$25,982	$85	72%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 4.9 (35)
Cozy 1BR in Downtown Dallas \| Parking Included	$34,818	$151	63%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (38)
Contemporary 1BR \| City View \| Parking Included	$29,481	$89	82%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 4.7 (39)
Downtown Dallas Main St!	$16,910	$140	33%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (20)
Dwntown Dallas Luxury Entire Apt W/ Amazing View	$42,741	$149	77%	1	1	1	$50	✅	✅	✅	Y / Y	⭐️ 4 (2)
Cozy Dallas Getaway: Cozy, Modern, & Walkable	$41,651	$121	92%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 4 (24)
18th FL Stylish CozySuites w/ roof pool, gym #5	$47,611	$167	75%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.7 (8)
Downtown Penthouse w/Panoramic Views	$24,904	$162	42%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (48)
Cozy 1BR Apt: Rooftop Pool, Gym & Free Parking	$34,307	$109	86%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (29)
Downtown King Bed \| Rooftop POOL	$36,069	$135	73%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (26)
Luxury Downtown Apt+King Bed I Pool/Hot Tub l Gym	$23,776	$116	56%	1	1	30	$100	✅	✅	❌	Y / Y	⭐️ 4.7 (76)
Luxurious Downtown Dallas Penthouse	$29,622	$142	57%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (34)
Entire Dwntwn DAL LuxuryHighrise	$22,356	$149	41%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (1)
Beautiful apt in downtown Dallas	$43,368	$150	79%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (6)
Luxury High Rise Downtown	$22,662	$144	43%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

107.91% 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)	$7,122	$14,244	$21,366	$28,488	$35,610	$71,221	$213,664
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	$7,122	$14,244	$21,366	$28,488	$35,610	$71,221	$213,664

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

107.91%

Payback Period Days

338

Return on Investment

107.91%

1900 Elm St Dallas, Texas, 75201

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$34,516

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $161/night at 66% occupancy.Projected nightly rate is $152/night at 63% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$34,690

Avg annual revenue

63%

Avg occupancy rate

$152

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

$55k

$80k

$7,122

Profit

Revenue

$34,516

Operating Expenses

$15,993

Operating Income

$18,522

Net Effective Rent

$11,400

Profit (Cash Flow)

$7,122

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

107.91%

Payback Period Days

338