BNBCalc Short Term Rental Rental Arbitrage Analysis 2900 Canton St, Dallas, TX, 75226

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$39,723

Profit (Cash Flow)

$59

Cash on Cash Return

47.0%

Annual Revenue

$39,723

AirDNA projects $132/night at 60% occupancy ($28,927). Airbtics projects $141/night at 61% occupancy ($31,414). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $178 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,545	$29,176	$42,665	$62,530
Occupancy	51%	61%	73%	83%
Nightly Rate	$109	$123	$149	$190

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The ❤ of Dallas/Deep Ellum(2Bedrm w/free parking)	$96,004	$287	84%	1	0	1	$129	✅	❌	✅	Y / Y	⭐️ 5 (72)
King Bed Loft - Swing back in time in Deep Ellum	$46,251	$156	74%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 4.6 (153)
B-Cool Loft in Deep Ellum Free Wi-Fi & Laundry	$29,044	$131	56%	1	1	2	$83	❌	❌	❌	Y / Y	⭐️ 5 (49)
DeepEllum HiddenGem w/pool view	$31,022	$114	70%	1	1	2	$40	✅	❌	❌	Y / Y	⭐️ 4.9 (59)
Gallery Spring Loft. Walk to Shops/Food/Bar	$16,611	$105	32%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (128)
Luxury Queen Bed Suite \| Downtown DTX \| Free Wifi	$25,214	$83	83%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (13)
A modern luxury apt in Deep Ellum	$27,452	$117	62%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (6)
Modern luxury in the Heart of Deep Ellum	$22,466	$108	47%	1	1	2	$85	✅	❌	✅	Y / Y	⭐️ 4.7 (67)
Deep Ellum City Views	$23,790	$130	50%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
Midnight City - Luxury City view	$44,151	$180	60%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (19)

Return Metrics

47.01% 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)	$59	$118	$177	$236	$295	$590	$1,770
Revenue Appreciation	$1,986	$4,071	$6,261	$8,560	$10,974	$24,981	$131,957
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	$2,045	$4,189	$6,438	$8,796	$11,269	$25,571	$133,727

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

47.01%

Payback Period Days

26924

Return on Investment

47.01%

2900 Canton St Dallas, Texas, 75226-1603

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$39,723

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $132/night at 60% occupancy.Projected nightly rate is $141/night at 61% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$36,200

Avg annual revenue

61%

Avg occupancy rate

$141

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

$40k

$70k

$95k

$59

Profit

Revenue

$39,723

Operating Expenses

$17,164

Operating Income

$22,559

Net Effective Rent

$22,500

Profit (Cash Flow)

$59

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

47.01%

Payback Period Days

26924