BNBCalc Short Term Rental Rental Arbitrage Analysis 614 Alexandra Ave, Richardson, TX, 75081

3 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Report by:

Susanna Chung

thisissolani@gmail.com

Annual Revenue

$44,881

Profit (Cash Flow)

-$1,153

Cash on Cash Return

-13.2%

Annual Revenue

$44,881

AirDNA projects $178/night at 79% occupancy ($51,360). Airbtics projects $192/night at 64% occupancy ($44,881). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $192 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,558	$41,323	$63,159	$86,106
Occupancy	47%	59%	81%	94%
Nightly Rate	$167	$185	$206	$241

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Urban Oasis	$47,638	$169	75%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (40)
Cool, Comfy, & Convenient. Hv Fun & Relax n Style!	$36,178	$100	95%	3	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (162)
Cozy Modern Home - Perfect Work & Getaway Location	$66,257	$206	82%	3	2	1	$170	❌	❌	❌	Y / Y	⭐️ 5 (91)
Modern Private Getaway/ vacation	$35,353	$133	68%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Richardson Pool Retreat	$63,945	$206	82%	3	2	3	$149	✅	❌	✅	Y / Y	⭐️ 5 (72)
Pet Friendly/Convenient Location Large Cozy Home	$60,946	$201	78%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Bright and Modern \| Gym \| Pets OK \| Fenced Yard	$61,161	$198	79%	3	2	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (43)
Heart of Richardson Comfy but Luxury Feel Home	$39,865	$252	42%	3	2	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (28)
Richardson Heights Bungalow	$29,612	$200	37%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Heights Park Homestead	$63,977	$184	95%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (33)
Cozy, Pet-Friendly, Updated Home with King Beds	$54,268	$146	95%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (43)
The Oak \| King Bed & HUGE Backyard	$70,366	$218	85%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (13)
Entire Central Home in Richardson, Pet Friendly !	$40,219	$173	59%	3	2	3	$185	❌	❌	✅	Y / Y	⭐️ 4.3 (19)
Large warm home to remember.	$33,364	$198	44%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Mod Dream \| 3 BD Vibrant Retreat & Large backyard	$51,229	$320	43%	3	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (13)
warm welcoming home in the center of Richardson.	$36,001	$217	44%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.2 (4)
❤️ Modern and fully updated 3 bedroom home	$32,866	$209	41%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (340)
No Sharing/Extended and Long Term Stay	$34,566	$168	54%	3	2.5	5	$125	❌	❌	❌	Y / Y	⭐️ 5 (19)
BiG Yard, Gym, Large Colorful Home	$86,083	$280	84%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Gorgeous Brickhome Updated Modern! Central!	$22,649	$182	34%	3	2	5	$399	❌	❌	✅	Y / Y	⭐️ 4 (6)
Cozy, Modern, Renovated Home with King Beds!	$63,948	$173	94%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (54)
KING Bed House, GYM, W/D, BiG Yard, & Grill,	$60,088	$270	57%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.3 (40)
Fully Furnished Japandi in Richardson: 3BR,2BA	$33,973	$182	51%	3	2	7	$395	❌	❌	✅	Y / Y	⭐️ 5 (3)
Chaming clean, central location, near Dallas areas	$44,359	$202	60%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (142)
Cozy 3/2/1 near US75 (Central Expressway)	$40,660	$161	69%	3	2	4	$290	❌	❌	✅	Y / Y	⭐️ 5 (11)
Fully Furnished Midcentury in Richardson: 3BR,2BA	$22,803	$178	35%	3	2	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Sophisticated Pet Friendly Living near UT Dallas	$32,857	$181	48%	3	2.5	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (9)
Sweet family house	$29,591	$165	49%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Charm Haven: 3BR, 1.5BA Retreat	$54,594	$147	99%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 0 (0)
Conveniently located Just Minutes from Dallas!	$48,435	$159	74%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (99)
Tranquil Luxury Executive Home	$71,152	$240	81%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
KING Bed House, GYM, W/D, BiG Yard, & Grill,	$48,372	$236	56%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 3 (1)
Beautifully Updated Mid-Term Rental w/ Office	$66,026	$205	88%	3	2	10	$120	❌	❌	✅	Y / Y	⭐️ 0 (1)
Charming 3BR Retreat – Single Story in Richardson	$49,277	$187	72%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Cozy 3 BR Home - Perfect Work & Getaway Location	$35,555	$217	44%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Cheerful 3/2/2 in sought after neighborhood	$31,743	$177	49%	3	2	31	$290	❌	❌	✅	Y / Y	⭐️ 5 (11)
The BoHo House II Downtown Richardson	$30,224	$163	48%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cute 3/2/1 close to all major highways	$29,720	$140	58%	3	2	31	$290	❌	❌	✅	Y / Y	⭐️ 5 (22)
DFW - Close to Downtown Dallas and Airports	$27,816	$190	40%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Dive Into Fun: Pool House with Grill + Game Room	$44,194	$161	75%	3	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

-13.21% 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)	-$1,153	-$2,306	-$3,460	-$4,613	-$5,766	-$11,533	-$34,601
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	-$1,153	-$2,306	-$3,460	-$4,613	-$5,766	-$11,533	-$34,601

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.21%

Payback Period Days

Return on Investment

-13.21%

614 Alexandra Ave Richardson, Texas, 75081

3 bed • 2.5 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Susanna

Richardson

Zoning

Laws

$44,881

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $178/night at 79% occupancy.Projected nightly rate is $192/night at 64% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$45,798

Avg annual revenue

64%

Avg occupancy rate

$192

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

$20k

$45k

$65k

$85k

-$1,153

Profit

Revenue

$44,881

Operating Expenses

$17,835

Operating Income

$27,047

Net Effective Rent

$28,200

Profit (Cash Flow)

-$1,153

$8,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$100

Total

$8,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-13.21%

Payback Period Days