BNBCalc Short Term Rental Rental Arbitrage Analysis 2909 Lucas Dr 101, Dallas, TX, 75219

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$29,811

Profit (Cash Flow)

-$1,064

Cash on Cash Return

-24.5%

Annual Revenue

$29,811

AirDNA projects $110/night at 64% occupancy ($25,713). Airbtics projects $105/night at 64% occupancy ($24,544). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 77% occupancy rate, $106 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,046	$26,296	$31,857	$43,185
Occupancy	52%	67%	77%	85%
Nightly Rate	$91	$102	$106	$130

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Dallas Condo	$31,349	$105	79%	1	1.5	2	$90	✅	❌	✅	Y / Y	⭐️ 4.5 (55)
The Javier. All Welcome	$18,640	$94	52%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (251)
Luxe Oasis l Central Location l Free Parking	$31,605	$107	74%	1	1	2	$75	✅	✅	❌	Y / Y	⭐️ 5 (45)
The Augustine II. In Walkable Cedar Springs	$19,336	$92	56%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (99)
The Antonio. Cottage above the Coach House	$18,700	$93	53%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (145)
Sophisticated City Haven I Central l Free Parking	$29,006	$106	68%	1	1	2	$75	✅	✅	❌	Y / Y	⭐️ 5 (53)
Turn back time, mid century.	$27,247	$79	91%	1	1	2	$85	✅	❌	✅	N / Y	⭐️ 5 (52)
Socozyluxe Studio in Uptown / Oak Lawn	$30,720	$129	59%	1	1	2	$168	❌	❌	✅	Y / Y	⭐️ 5 (507)
The Donald. Entire Oak Lawn Apartment	$16,497	$104	42%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (264)
Medical District \| Fast Wi-fi	$27,306	$85	83%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Trendy Apartment in the City	$32,911	$130	66%	1	1	2	$47	❌	❌	✅	Y / Y	⭐️ 4.5 (171)
Cozy Comfortable Classic Oaklawn Apartment	$20,456	$102	51%	1	1	2	$109	❌	❌	❌	N / Y	⭐️ 5 (64)
The Olga. Oak Lawn with Large Private Courtyard	$27,983	$104	72%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (222)
The Maria. Spacious Eclectic Apartment	$16,347	$103	42%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (242)
Stylish Elegance - Oak Lawn	$18,707	$81	58%	1	1	2	$47	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Charming Duplex Cottage in Popular Oak Lawn	$29,243	$105	73%	1	1	2	$65	❌	❌	✅	N / Y	⭐️ 5 (107)
Lovely One Bedroom with off-street parking.	$20,544	$94	58%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
The Elizabeth. In Historic Oak Lawn.	$17,457	$103	45%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (279)
Delightful flat in the heart of Uptown/Oaklawn.	$38,853	$128	80%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (558)
New cozy near uptown Dallas	$30,617	$191	35%	1	1	3	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
Cozy Condo in Oak Lawn/Uptown	$32,771	$99	86%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (284)
Cozy Queen Suite in Oak Lawn	$30,368	$91	85%	1	1	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (289)
Pet-Friendly Uptown Dallas Loft with Patio & Grill	$35,446	$105	87%	1	1	2	$69	❌	❌	✅	Y / Y	⭐️ 5 (93)
Donna Lee - A 1962 Vintage Airstream.	$21,748	$93	60%	1	1	2	$50	❌	❌	✅	N / Y	⭐️ 5 (262)
Uptown/Perry Height Apt~Mins Away from LF Airport!	$16,905	$87	51%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Apartment near Market Center & Medical District	$29,217	$116	66%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (347)
Apartment in Medical District/Downtown Dallas	$35,142	$90	100%	1	1	1	$60	✅	❌	❌	Y / Y	⭐️ 0 (0)
Modern Flat - Oak Lawn!	$21,209	$81	67%	1	1	2	$47	❌	❌	✅	Y / Y	⭐️ 4.5 (138)
Chic King 1BR Apt, Steps from Oak Lawn Nightlife	$36,329	$137	71%	1	1	4	$60	❌	❌	❌	Y / Y	⭐️ 5 (75)
Stylish Condo with Patio, Pool, Kitchen, Laundry	$18,962	$100	50%	1	1	2	$55	✅	❌	❌	Y / Y	⭐️ 4.8 (47)
NEW! Contemporary Dallas Condo!	$32,293	$104	81%	1	1	2	$70	✅	❌	❌	Y / Y	⭐️ 5 (69)
Best of Oaklawn Mins to Uptown and Medical Center	$31,728	$102	77%	1	1	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (52)
Stylish Apartment Close to all the Hotspots	$15,130	$61	62%	1	1	2	$47	❌	❌	✅	Y / Y	⭐️ 4.6 (191)
French Chic - Parking- HP/Uptown/Design D/Oak Lawn	$24,656	$88	70%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (209)
Amazing Private Dallas Rooftop Deck	$34,170	$110	77%	1	1	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (56)
Amazing Bachelor Pad In The City \| Pool \| Balcony	$44,011	$170	69%	1	1	1	$81	✅	❌	❌	Y / Y	⭐️ 5 (56)
Modern 1bedroom near Downtown Dallas	$25,110	$92	69%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 5 (29)
Enchanting Boho Escape in the Heart of Dallas!	$29,913	$91	83%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (30)

Return Metrics

-24.46% 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)	-$1,064	-$2,128	-$3,192	-$4,256	-$5,321	-$10,642	-$31,927
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	-$1,064	-$2,128	-$3,192	-$4,256	-$5,321	-$10,642	-$31,927

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-24.46%

Payback Period Days

Return on Investment

-24.46%

2909 Lucas Dr Dallas, Texas, 75219

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$29,811

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $110/night at 64% occupancy ($25,713.17). Airbtics projects $105/night at 64% occupancy ($24,544).

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.

$26,301

Avg annual revenue

64%

Avg occupancy rate

$105

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

$10k

$20k

$30k

$45k

-$1,064

Profit

Revenue

$29,811

Operating Expenses

$15,875

Operating Income

$13,936

Net Effective Rent

$15,000

Profit (Cash Flow)

-$1,064

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-24.46%

Payback Period Days