17703 Misty Grove Dr Dallas, Texas, 75287-6259
4 bed • 3.5 bath • 12 guests • $710,900
Annual Revenue
$57,270
Profit (Cash Flow)
-$11,807
Cap Rate
5.1%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $320/night at 49% occupancy ($57,270) Airbtics projects $260/night at 61% occupancy ($57,928)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$57,270
$57,270
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$74,813 | $315 | 60% | 4 | 3 | 10 | 28 | $300 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 4.8 (44) | Profile | |
$48,865 | $169 | 79% | 4 | 3 | 10 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.5 (68) | Profile | |
$89,572 | $322 | 74% | 4 | 2 | 8 | 4 | $165 | ✅ | ✅ | ✅ | Yes / Yes | ⭐️ 5 (113) | Profile | |
$91,335 | $462 | 50% | 4 | 2 | 10 | 2 | $249 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (59) | Profile | |
$43,278 | $192 | 55% | 4 | 2 | 10 | 2 | $220 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (24) | Profile |
Return Metrics
-6.77% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.77%
Cap Rate
5.08%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$33,740
Deductible property tax
$7,038
Your total deduction
$123,138
Your adjusted annual income
$150,000 - $123,138 = $26,862
Taxes on $26,862 (30%)
$8,059
Your old tax bill
$45,000
Your new tax bill
$8,059
Estimated tax savings
$36,941
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com