Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 531 Crete St

4 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$113,719

Profit (Cash Flow)

$20,215

Cash on Cash Return

188.5%

Annual Revenue

$113,719

AirDNA projects $239/night at 40% occupancy ($34,917). Airbtics projects $250/night at 51% occupancy ($46,568). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $479 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,638$42,038$59,977$69,599
Occupancy46%51%61%64%
Nightly Rate$188$204$291$353

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

188.48% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$20,215$40,430$60,645$80,861$101,076$202,152$606,458
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$20,215$40,430$60,645$80,861$101,076$202,152$606,458

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

188.48%

Payback Period Days

193

Return on Investment

188.48%

property-location

531 Crete St Dallas, Texas, 75203

4 bed • 2.5 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$3,066

Zestimate

Dallas

Guide

Zoning

Market

Guide


Laws


Market Data

$113,719

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $239/night at 40% occupancy.Projected nightly rate is $250/night at 51% occupancy.

Top 1% of comparables

Top 1% of comparables

Seasonality

Sign up to view the full seasonality chart

$20,215

Profit

Revenue

$113,719

Operating Expenses

$21,503

Operating Income

$92,215

Net Effective Rent

$72,000

Profit (Cash Flow)

$20,215

$10,725

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$100

Total

$10,725

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

188.48%

Payback Period Days

193