BNBCalc Short Term Rental Rental Arbitrage Analysis Elm Street, Dallas, TX

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$29,121

Profit (Cash Flow)

-$8,265

Cash on Cash Return

-190.0%

Annual Revenue

$29,121

AirDNA projects $128/night at 63% occupancy ($29,453). Airbtics projects $119/night at 67% occupancy ($29,120). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $119 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,075	$28,967	$40,350	$53,100
Occupancy	58%	68%	82%	94%
Nightly Rate	$96	$111	$128	$146

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown/Deep Ellum Great Location Very Private	$24,833	$68	97%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.5 (1220)
Lux Loft in Deep Ellum\|All Inclusive\| Free Parking	$34,193	$97	95%	1	1	1	$15	✅	❌	❌	Y / Y	⭐️ 5 (220)
Urban Living Loft \| Deep Ellum Downtown Dallas	$36,347	$139	65%	1	1	1	$109	✅	❌	❌	Y / Y	⭐️ 4.5 (137)
Deep Ellum Oasis\| 1bd\| free parking\|free WiFi \|	$34,862	$128	70%	1	1	1	$40	✅	❌	❌	Y / Y	⭐️ 4.5 (86)
DeepEllum HiddenGem w/pool view	$31,998	$104	81%	1	1	1	$40	✅	❌	❌	Y / Y	⭐️ 5 (119)
Spacious Vaulted Ceiling Beautiful Studio Style	$24,423	$72	87%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (320)
Contemporary LUX: Dallas Downtown	$27,845	$78	94%	1	1	3	$70	✅	❌	❌	Y / Y	⭐️ 4.5 (45)
Abstract Attraction-Pool-Free Garage Parking	$29,870	$108	71%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (203)
Serenity in the City-pool view,free garage parking	$24,579	$105	59%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (153)
Downtown Gem / Deep Ellum Vibes	$49,160	$155	82%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 5 (75)
Chic Dallas Stay • Walk to Fun \| Pool+Free Parking	$27,037	$93	77%	1	1	1	$25	✅	❌	❌	Y / Y	⭐️ 4.5 (135)
Modern & Luxurious Cozy Downtown City View Getaway	$33,079	$124	69%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (132)
Modern 1BR near Downtown Dallas	$34,162	$96	95%	1	1	3	$70	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Lux Loft in Deep Ellum	$33,510	$96	94%	1	1	2	$20	✅	❌	❌	Y / Y	⭐️ 5 (125)
Teal Horizon \| City View+King Bed+Gym+Free Parking	$34,597	$116	77%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (85)
Culture influenced Deep Ellum Condo! Free Parking	$28,465	$110	59%	1	1	2	$130	✅	❌	❌	Y / Y	⭐️ 4.9 (55)
Stylish 1BR FREEParking KING Bed W/D DartTrain 363	$34,313	$107	83%	1	1	2	$75	✅	❌	✅	Y / Y	⭐️ 4.5 (53)
1 Br 1 Bath Downtown Dallas Luxury Apartment	$20,931	$128	42%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (94)
Stylish Luxe Apt in Dtown Dallas/Deep Ellum	$22,959	$123	51%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (80)
Comfortable Stay Near Downtown & Deep Ellum	$22,368	$142	42%	1	1	1	$30	✅	❌	❌	Y / Y	⭐️ 5 (15)
Parking\| King-BaylorMed\|Gym\| Wi-Fi\| W/D\|-365	$41,023	$121	90%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (57)
Luxe 1BR Apartment \| King Bed \| Gym + Parking	$24,970	$91	62%	1	1	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (39)
Cute downtown space w/Queen bed	$27,066	$98	67%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 4.9 (33)
1BR Retreat \| King Bed \| WiFi \| Washer/Dryer	$27,066	$103	63%	1	1	1	$150	✅	❌	✅	Y / Y	⭐️ 4.7 (36)
Cozy, Comfy , Deep Ellum Apt	$24,624	$116	58%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (73)
Luxury Apartment in Downtown Dallas + Skyline View	$37,589	$158	65%	1	1	2	$0	✅	✅	✅	Y / N	⭐️ 5 (29)
Cozy unit between Deep Ellum & Downtown	$14,059	$121	30%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 4.8 (34)
Beautiful 1 bedroom with pool	$25,208	$102	62%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 4.5 (166)
CEO Suite•A Downtown Dallas Luxury Experience•	$46,130	$274	46%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (22)
Great location \| KING \| Free Parking \| W/D	$43,623	$137	87%	1	1	45	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (18)
Luxury Queen Suite Nr Downtown DTX	$16,470	$75	60%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
😍Cozy 1bd in the ❤ of downtown Dallas!(w/parking)	$23,692	$79	80%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 5 (61)
Chic 1BR in Downtown Dallas \| Gym + Parking	$31,390	$114	68%	1	1	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (35)
Red Rose Downtown-DEEP ELLUM Train & Free Parking	$27,385	$129	58%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (30)
Lavish Loft 2Story w/2 beds Downtown/DeepEllum	$56,364	$308	50%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (70)
Stylish and Cozy in Dallas Downtown \| Parking	$24,647	$91	74%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (52)
Downtown Gem / Deep Ellum Vibes	$28,538	$113	69%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (19)
Luxury Dallas Deep Ellum Escape	$16,451	$145	31%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Loft Style Apartment in Downtown Dallas/Deep Ellum	$29,317	$90	89%	1	1	2	$0	✅	✅	✅	Y / Y	⭐️ 4.7 (64)

Return Metrics

-189.99% 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)	-$8,264	-$16,529	-$24,794	-$33,059	-$41,324	-$82,648	-$247,944
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	-$8,264	-$16,529	-$24,794	-$33,059	-$41,324	-$82,648	-$247,944

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-189.99%

Payback Period Days

Return on Investment

-189.99%

Elm Street Dallas, Texas

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$29,121

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $128/night at 63% occupancy.Projected nightly rate is $119/night at 67% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$29,602

Avg annual revenue

67%

Avg occupancy rate

$119

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

$25k

$40k

$55k

-$8,265

Profit

Revenue

$29,121

Operating Expenses

$15,786

Operating Income

$13,335

Net Effective Rent

$21,600

Profit (Cash Flow)

-$8,265

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-189.99%

Payback Period Days