BNBCalc Short Term Rental Rental Arbitrage Analysis 4633 Jenkins Circle, Lewisville, TX

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$68,096

Profit (Cash Flow)

$47,244

Cash on Cash Return

549.3%

Annual Revenue

$68,096

AirDNA projects $194/night at 50% occupancy ($35,428). Airbtics projects $216/night at 60% occupancy ($47,335). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, $236 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,127	$43,664	$70,702	$94,785
Occupancy	48%	60%	79%	84%
Nightly Rate	$163	$189	$236	$298

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nice house close to Lewisvile Lake	$49,244	$160	80%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (124)
The Hazelnut A Boutique Home Close To Everything	$33,437	$178	48%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (55)
LakeHouse/PrivatePool/LakeView/LakeAccess/Firepit	$59,226	$256	60%	3	2	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (78)
Colony Getaway	$61,168	$238	63%	3	2	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (127)
Near North Dallas Grandscapes. No chores!	$36,911	$130	71%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (31)
Beautiful Home•3Bed\|2Bath• Yard & Ample Amenities	$52,895	$171	81%	3	2	5	$200	❌	❌	✅	Y / Y	⭐️ 5 (12)
Private Pool, Minutes to Grandscapes and Shopping	$34,551	$185	49%	3	2	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (59)
Nervin Pad	$39,261	$148	65%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (12)
Jacuzzi & Pool House w/Game Room + Fire Pit	$52,515	$164	84%	3	2	1	$180	✅	✅	❌	Y / Y	⭐️ 5 (115)
Modern home, pool, game room, walk to lake & golf	$62,714	$180	94%	3	2	3	$90	✅	❌	❌	Y / Y	⭐️ 5 (129)
Cozy beautiful 3 bedroom house, The Colony	$31,140	$120	65%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
The Emory House a Modern Bungalow in The Colony	$58,545	$216	72%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (83)
Bedford Place 3BR Location #Guest Approved!	$40,527	$180	58%	3	2	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (91)
Best Home in The Colony	$50,742	$297	43%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (1)
3 Bedroom Home with Hot Tub and Outdoor Oasis	$63,124	$205	81%	3	2	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (195)
2 Kings, Family-Friendly, Gameroom & PuttingGreen!	$78,175	$224	92%	3	2	2	$170	✅	❌	❌	Y / Y	⭐️ 5 (98)
No chores! Nearby North Dallas-Grandscapes	$36,049	$118	79%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (58)
Lonestar Oasis	$69,750	$236	79%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (31)
BestModernOpen spaceGrandscapeFamily Friendly	$40,626	$204	52%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (98)
Spacious Lake House Fantastic Location Pool Pet	$40,367	$177	58%	3	2	1	$175	✅	❌	✅	Y / Y	⭐️ 5 (19)
Clean, Pet-Friendly One Story Near Frisco/Plano	$54,636	$311	48%	3	2	25	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Welcome to Summer Paradise! Freshly Plastered Pool	$55,018	$417	34%	3	2	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (10)
Homestead Haven - 3BR 2BA+Yard!	$59,167	$204	76%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (16)
Pet-Friendly 3BR Haven Near Trails & HQs!	$48,223	$202	62%	3	2	7	$200	❌	❌	✅	Y / Y	⭐️ 5 (8)
Relaxing 3BR/2BA Oasis - Hot Tub & 5 Beds!	$47,296	$210	57%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
Modern 3BR House - Game Room, Office, Backyard	$31,622	$160	54%	3	2.5	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (128)
Updated 3 Bed Home near Lake \| Shuffleboard \| BBQ	$37,968	$200	49%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4 (10)
Peace Cottage - Very Cozy & Modern	$32,995	$191	44%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (64)
Near Colony Shoreline No Chores!	$30,231	$125	61%	3	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (29)
Stylish North Texas Home!	$59,093	$179	88%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (29)
3BR updated home with pool, games & work desk	$37,959	$267	32%	3	2	2	$163	✅	❌	❌	Y / Y	⭐️ 4 (7)
Cowboy Casita: Game Room+Firepit \| The Colony, DFW	$44,118	$134	83%	3	2	1	$195	✅	❌	❌	Y / Y	⭐️ 5 (19)
Spacious townhouse w/ attached garage	$47,478	$282	46%	3	2.5	10	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
5star, Guest favorite,Frisco Plano Colony Dallas	$32,208	$160	55%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Latitude Adjustment \| Lake Nearby \| Pet Friendly	$27,017	$118	60%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
Entire home in The Colony, Texas	$58,859	$187	86%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
5 Minutes to Frisco \| AT&T Fiber WiFi \| Nice Yard.	$29,346	$177	43%	3	2	21	$175	❌	❌	✅	Y / Y	⭐️ 5 (24)
Updated Retreat in The Colony w/ Fenced Yard!	$58,231	$446	33%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (5)

Return Metrics

549.34% 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)	$47,243	$94,487	$141,730	$188,974	$236,217	$472,435	$1,417,307
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	$47,243	$94,487	$141,730	$188,974	$236,217	$472,435	$1,417,307

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

549.34%

Payback Period Days

Return on Investment

549.34%

4633 Jenkins Cir Lewisville, Texas, 75056

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Lewisville

Zoning

Laws

$68,096

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $194/night at 50% occupancy.Projected nightly rate is $216/night at 60% occupancy.

Occupancy Rate

Top 26% 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.

$46,521

Avg annual revenue

60%

Avg occupancy rate

$216

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

$25k

$40k

$60k

$80k

$47,244

Profit

Revenue

$68,096

Operating Expenses

$20,852

Operating Income

$47,244

Net Effective Rent

Profit (Cash Flow)

$47,244

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

549.34%

Payback Period Days