BNBCalc Short Term Rental Rental Arbitrage Analysis 2319 Tinker Trail, Wichita Falls, TX, 76306

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$40,454

Profit (Cash Flow)

-$2,737

Cash on Cash Return

-31.8%

Annual Revenue

$40,454

AirDNA projects $123/night at 68% occupancy ($30,549). Airbtics projects $156/night at 59% occupancy ($33,617). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 71% occupancy rate, $156 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,538	$28,117	$42,238	$75,689
Occupancy	49%	59%	71%	86%
Nightly Rate	$104	$125	$156	$233

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cottage on Morningside Historic District	$21,392	$86	65%	3	1	2	$30	❌	❌	❌	Y / Y	⭐️ 4.9 (366)
Relaxing Comfortable Home Away From Home	$24,644	$104	63%	3	2	2	$30	❌	❌	❌	Y / Y	⭐️ 4.9 (199)
Cozy Craftsman	$26,592	$134	52%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (71)
Hideaway on Speedway!	$30,545	$134	59%	3	3	4	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (48)
Roam & Rest	$37,298	$163	59%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (31)
3 Bed+Game Room in Wichita Falls close to AirForce	$31,447	$140	56%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
The Black Pearl	$21,376	$116	46%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Condo next to Gordon Lake in Iowa Park	$15,568	$91	43%	3	3	1	$50	❌	❌	❌	Y / Y	⭐️ 4.6 (37)
Air Force 1 Heroes Home - Wichita Falls SheppardAF	$33,916	$397	22%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (18)
Lakefront Guesthouse - spacious and quiet	$36,128	$242	33%	3	3	2	$250	❌	❌	✅	N / N	⭐️ 5 (11)
The Langford	$26,246	$101	71%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
The Fain Casa	$39,555	$120	86%	3	1	5	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (221)
The Sheppard House -near AFB gate-minutes from MSU	$29,066	$94	81%	3	2	10	$175	❌	❌	❌	Y / Y	⭐️ 5 (37)
Country Oasis Near Sheppard AFB	$18,362	$105	46%	3	2	2	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Looking for 5-stars? U found this awesome place!	$45,895	$233	53%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (86)
Welcome to Dewey Villa!	$35,732	$145	62%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)
Ruskin- Full Home	$20,110	$116	44%	3	2	2	$75	❌	❌	❌	Y / N	⭐️ 4.8 (30)
The Bungalow on Speedway	$29,146	$224	35%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (34)
Cheerful Country Club Cottage Near MSU	$30,243	$214	38%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (53)
Country Club Cottage Home One Block from MSU!	$49,704	$622	19%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
Home in Faith Village	$39,643	$112	93%	3	2	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (44)
Oasis in the Falls-Private Hot Tub-Gas Fireplace	$36,511	$165	54%	3	2	1	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (351)
One of the best houses in town	$22,462	$125	47%	3	2	1	$30	❌	❌	✅	Y / Y	⭐️ 4.5 (73)
Cheerful Home in the Heart of Wichita Falls	$31,888	$119	71%	3	2	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (102)
The Claire Lou	$31,153	$149	55%	3	2	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (79)
Cozy Cottage next to MSU Texas	$42,434	$126	90%	3	2	1	$28	❌	❌	❌	Y / Y	⭐️ 5 (123)
Wichita Falls Home w/ Private Pool: 2 Mi to Lake!	$47,334	$169	73%	3	2	2	$103	✅	❌	✅	Y / Y	⭐️ 4.8 (68)
Close to Sheppard AirForce Base	$33,081	$102	86%	3	2	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
The Primrose	$20,199	$98	51%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Kenley house	$27,486	$89	78%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Lovely Spacious home available for long stay	$36,793	$154	61%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Mid-Century Modern Ranch centrally located in town	$35,719	$133	71%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (64)
Cute home close to everything!	$33,628	$125	70%	3	2	2	$60	❌	❌	❌	Y / N	⭐️ 5 (38)
Centrally located 3 bedroom / 1 Bathroom home	$26,186	$116	58%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Cozy & beautiful remodeled Home	$35,437	$103	94%	3	1	2	$0	❌	❌	✅	Y / N	⭐️ 4.3 (11)
1920s Farmhouse Wichita Falls	$62,822	$334	50%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (41)
Amber	$20,111	$92	55%	3	2	2	$75	❌	❌	❌	Y / N	⭐️ 4.7 (28)
Travelers Abode 3BDRM/2BTH	$27,516	$117	61%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 4.6 (27)
HYGGE HUS (Hoo ga) Feel the Comfort	$39,939	$135	79%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (18)
Three Bed next to Air Force base	$31,959	$130	64%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 3.8 (5)

Return Metrics

-31.82% 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)	-$2,736	-$5,473	-$8,209	-$10,946	-$13,683	-$27,366	-$82,099
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	-$2,736	-$5,473	-$8,209	-$10,946	-$13,683	-$27,366	-$82,099

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-31.82%

Payback Period Days

Return on Investment

-31.82%

2319 Tinker Trail Wichita Falls, Texas, 76306

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Wichita Falls

Zoning

Laws

$40,454

Annual Revenue

BNBCalc predicts this property will get $156 per night with 59% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$32,131

Avg annual revenue

59%

Avg occupancy rate

$156

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

-$2,737

Profit

Revenue

$40,454

Operating Expenses

$17,259

Operating Income

$23,195

Net Effective Rent

$25,932

Profit (Cash Flow)

-$2,737

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-31.82%

Payback Period Days