BNBCalc Short Term Rental Rental Arbitrage Analysis 4123 San Jacinto St, Dallas, TX, 75204

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$21,104

Profit (Cash Flow)

-$9,240

Cash on Cash Return

-212.4%

Annual Revenue

$21,104

AirDNA projects $119/night at 57% occupancy ($24,774). Airbtics projects $107/night at 54% occupancy ($21,103). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $107 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,047	$21,275	$27,206	$39,726
Occupancy	43%	55%	66%	74%
Nightly Rate	$91	$100	$107	$140

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fast Wifi \|King Studio Apt \| Top Floor	$49,555	$303	44%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (48)
Nice, clean and neat modern luxury 1bed room unit.	$30,023	$107	74%	1	1	2	$20	❌	❌	❌	Y / Y	⭐️ 5 (188)
Downtown Modern Cozy Apartment	$26,626	$74	91%	1	1	1	$60	✅	❌	✅	Y / Y	⭐️ 4.5 (57)
1 BR \| Cozy \| Gated \| Downtown Dallas/Deep Ellum	$21,336	$84	62%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (152)
Modern and Cozy home	$19,105	$77	63%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (139)
Cozy Luxury Retreat Near Downtown Dallas!	$23,880	$73	86%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (121)
Serenity Oasis near Downtown and Deep Ellum	$20,136	$98	53%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (144)
Elegant 1BR with Desk + Monitor Near DT\|DeepEllum	$33,573	$140	62%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (8)
Your Dallas Retreat!	$21,329	$74	77%	1	1	2	$89	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Dallas 1BR Apartment Near Deep Ellum & Downtown	$30,503	$121	66%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (3)
Chic Bohemian Serenity home away from home	$14,753	$100	38%	1	1	1	$35	❌	❌	❌	N / N	⭐️ 5 (165)
Elegant 1BR with Desk + Monitor Near Downtown	$19,028	$83	54%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (22)
Art Inspired Near Downtown Dallas Cozy Lux Apt!	$25,730	$87	76%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.7 (48)
Jetted Shower Cozy apartment with Free Parking	$22,724	$103	52%	1	1	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (7)
Spectacular Apartment Perfect for LONG STAYS	$18,927	$103	44%	1	1	1	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Heart of Downtown Luxury 1bed and Free parking	$19,424	$73	71%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Vibrant and Cozy perfect for Long Stays	$27,691	$104	68%	1	1	28	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Cozy & Homely in the heart of DT.	$19,329	$103	44%	1	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (4)
THE LUXE SPOT with Free Parking HOTEL SETUP	$25,918	$100	66%	1	1	28	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
DIVINe HUB stay , with Free Parking	$16,896	$98	41%	1	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (44)
Escape to Tranquility:The Teal Place,SereneRetreat	$19,127	$148	33%	1	1	1	$100	❌	❌	❌	Y / N	⭐️ 3 (1)
Apartment in Dallas	$18,733	$82	56%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
cozy one bedroom apartment	$18,607	$82	62%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Nurses ~ Backpackers ~ Couples ~ Nomads ~ Downtown	$18,174	$98	47%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Cozy Spot	$18,331	$98	45%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Smooth Relaxation	$18,920	$94	52%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (62)
Elegant 1BR with Desk + Monitor Near DT\|Baylor	$13,490	$97	38%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Top Floor \| Fast Wifi\| King Bed!	$24,742	$169	39%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
· Urban Getaway · Pets, Rain Shower, W/D, Downtown	$39,342	$153	68%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Eclectic Blues/Deep Ellum/DallasTx	$21,530	$93	60%	1	1	2	$55	✅	❌	✅	N / Y	⭐️ 4.7 (23)
Stylish Apt in Downtown w/ Foosball + Free Parking	$25,334	$95	65%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
Downtown! Rain Shower! W/D! Pets! Mid-Term Stays!	$29,719	$116	70%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
1Br Near DWNTN Dallas & Baylor	$13,922	$104	34%	1	1	2	$60	❌	❌	✅	Y / N	⭐️ 4.2 (8)
Charming 1BR APT with Desk + Monitor Near Downtown	$20,569	$103	48%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (32)
Premier 1-Bedroom Luxury Living	$20,730	$96	59%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 3.5 (4)
Cozy nest and family friendly	$17,408	$125	35%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (2)
DT Dallas- King Bed- Good Vibes	$22,548	$101	61%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)

Return Metrics

-212.4% 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)	-$9,239	-$18,479	-$27,719	-$36,958	-$46,198	-$92,396	-$277,190
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	-$9,239	-$18,479	-$27,719	-$36,958	-$46,198	-$92,396	-$277,190

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-212.4%

Payback Period Days

Return on Investment

-212.4%

4123 San Jacinto St Dallas, Texas, 75204

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$21,104

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $119/night at 57% occupancy ($24,774.5). Airbtics projects $107/night at 54% occupancy ($21,103).

Occupancy Rate

Top 51% 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.

$21,928

Avg annual revenue

54%

Avg occupancy rate

$107

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

$5k

$20k

$35k

$50k

-$9,240

Profit

Revenue

$21,104

Operating Expenses

$14,743

Operating Income

$6,360

Net Effective Rent

$15,600

Profit (Cash Flow)

-$9,240

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-212.4%

Payback Period Days