BNBCalc Short Term Rental Rental Arbitrage Analysis 2632 Peabody Ave, Dallas, TX, 75215

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$55,791

Profit (Cash Flow)

$10,138

Cash on Cash Return

117.9%

Annual Revenue

$55,791

AirDNA projects $235/night at 65% occupancy ($55,791). Airbtics projects $221/night at 61% occupancy ($49,238). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $235 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,325	$40,600	$59,097	$146,574
Occupancy	51%	60%	71%	84%
Nightly Rate	$145	$175	$214	$462

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cute & Comfy House - Downtown/Deep Ellum/Fair Park	$21,007	$104	52%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.2 (88)
Carriage House - Fair Park! Deep Ellum & Downtown	$43,759	$196	61%	2	1	5	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (219)
Dallas• Spacious Townhome• Jumbo Games, Puttery	$36,561	$129	66%	2	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (79)
Minka Modern townhome w/ rooftop & downtown view	$41,755	$170	65%	2	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (66)
Modern Downtown Home + Skyline Fireplace Views	$31,337	$165	47%	2	3	1	$169	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
Entire Luxury Townhome w/ Skyline view & Pooltable	$80,339	$280	76%	2	3	1	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (87)
Stunning Lux Gem in Downtown Dallas	$38,828	$106	89%	2	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
2 BDRM 3 Queen Dos Equis XX Deep Ellum Fair Park	$30,765	$210	38%	2	1	1	$158	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Amyfinehouse \|Cozy 2BR Loft \|Pool+Views+Desk+Valet	$31,528	$140	59%	2	1	1	$129	✅	❌	❌	Y / Y	⭐️ 4.8 (57)
Amyfinehouse \|Cozy 2BR Loft \|Pool+Views+Wifi+Valet	$42,806	$193	58%	2	1	1	$129	✅	❌	❌	Y / Y	⭐️ 4.8 (90)
La Casa Villa by Dallas Farmers Market	$38,224	$209	48%	2	3	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (49)
Luxe Warehouse in Downtown Dallas, TX	$88,195	$571	42%	2	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
4story Townhome w/Dallas Rooftop & 2 car garage!	$39,798	$155	60%	2	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
4story Modern Townhome w/Downtown Dallas Rooftop	$35,709	$175	50%	2	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
2 bedroom townhome with rooftop!	$33,458	$165	50%	2	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4 (4)
4story Townhome w/Dallas Views & Private rooftop	$41,446	$165	61%	2	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Downtown Luxury Loft with Skyline no. 412	$32,284	$126	61%	2	1	1	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
Amyfinehouse\| Stylish Condo\|Pool+Valet+View	$48,313	$228	54%	2	1	1	$129	✅	❌	❌	Y / Y	⭐️ 4 (11)
Ravishing 2/1 Triplex by Downtown&Deep Ellum KINGS	$29,802	$87	88%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
Amyfinehouse \|Stylish 2BR Loft \|Pool+Views+Valet	$56,102	$231	65%	2	1	1	$69	✅	❌	❌	Y / Y	⭐️ 4.7 (30)
Modern Rooftop Fireplace + 2 Car Private Garage	$30,592	$146	52%	2	3	1	$150	❌	❌	✅	Y / Y	⭐️ 2.5 (2)
Sonder at Commerce \| Two-Bedroom Apartment	$45,271	$399	31%	2	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.3 (369)
Stylish 3 Story Rooftop Fireplace + Downtown view	$34,534	$172	52%	2	3	1	$120	❌	❌	✅	Y / Y	⭐️ 4 (3)
Luxury Rooftop Fireplace + 2 Car Private Garage	$25,862	$145	43%	2	3	1	$169	❌	❌	✅	Y / Y	⭐️ 3.6 (3)
Luxurious 4 Story Townhome/Views of Dwntown Dallas	$33,966	$180	45%	2	3	1	$160	❌	❌	❌	Y / N	⭐️ 4.6 (77)
2 KING Beds ~Spacious! Deep Ellum~City Views	$47,872	$207	60%	2	2	1	$115	✅	❌	❌	Y / Y	⭐️ 4.9 (141)
Luxury Downtown Townhome + Fireplace Skyline Views	$40,865	$177	60%	2	3	1	$140	❌	❌	✅	Y / Y	⭐️ 4 (3)
Modern Rooftop Fireplace + Views + Private Garage	$39,780	$176	59%	2	3	1	$140	❌	❌	✅	Y / Y	⭐️ 3.8 (9)
2 Queen Beds+Workstation Near Deep Ellum Downtown	$47,545	$154	82%	2	1	28	$175	❌	❌	✅	N / Y	⭐️ 3 (2)
Executive Dallas Boutique Condo	$31,181	$165	50%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Minka w/ rooftop & downtown view	$49,822	$190	69%	2	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Elegant 2BR 1BA Apt with Pool+Gym+Parking	$159,120	$462	90%	2	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.9 (41)
Spacious 2BR Loft with Pool+Gym+Parking	$73,509	$190	96%	2	1	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (64)
Amyfinehouse \|Spacious 2BR Loft \|Pool+Wifi+Valet	$54,752	$250	58%	2	2	1	$129	✅	❌	❌	Y / Y	⭐️ 4.8 (236)
2 BR \| 2 Bath \| Downtown \| Free Valet Parking \| 7	$20,281	$63	71%	2	2	2	$115	✅	❌	❌	Y / Y	⭐️ 4.3 (28)
Dallas Boho Fair Park1KingBed2FullBeds*Sleeps6	$43,702	$138	82%	2	1	3	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (119)
Elegant 2BR 1BA Apt with Pool+Gym+Parking	$151,378	$462	84%	2	1	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (49)
Elegant 2BR 1BA Apt with Pool+Gym+Parking	$122,583	$462	69%	2	1	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (47)
2 BR & 2 Bath \| Downtown \| Free Valet Parking \| 1	$25,406	$85	72%	2	2	2	$115	✅	❌	❌	Y / Y	⭐️ 4.3 (98)
Elegant 2BR 1BA Apt with Pool+Gym+Parking	$127,772	$464	72%	2	1	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (24)

Return Metrics

117.88% 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)	$10,138	$20,276	$30,414	$40,552	$50,690	$101,381	$304,145
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	$10,138	$20,276	$30,414	$40,552	$50,690	$101,381	$304,145

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

117.88%

Payback Period Days

309

Return on Investment

117.88%

2632 Peabody Ave Dallas, Texas, 75215

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,895

Zestimate

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$55,791

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $235/night at 65% occupancy.Projected nightly rate is $221/night at 61% occupancy.

Occupancy Rate

Top 38% 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.

$51,195

Avg annual revenue

62%

Avg occupancy rate

$212

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

$20k

$65k

$110k

$160k

$10,138

Profit

Revenue

$55,791

Operating Expenses

$19,253

Operating Income

$36,538

Net Effective Rent

$26,400

Profit (Cash Flow)

$10,138

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

117.88%

Payback Period Days

309