205 Kalmia Dr Arlington, Texas, 76018-1632
3 bed • 2 bath • 9 guests • $264,900
Annual Revenue
$44,918
Profit (Cash Flow)
$7,530
Cap Rate
9.6%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $286/night at 43% occupancy ($44,918) Airbtics projects $183/night at 57% occupancy ($38,099)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$44,918
$44,918
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$69,078 | $265 | 67% | 3 | 3 | 8 | 2 | $162 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (25) | Profile | |
$62,457 | $281 | 56% | 3 | 3 | 8 | 1 | $160 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (38) | Profile | |
$41,768 | $200 | 55% | 3 | 3 | 8 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (57) | Profile | |
$30,279 | $123 | 61% | 3 | 3 | 6 | 2 | $140 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.5 (24) | Profile | |
$30,064 | $201 | 36% | 3 | 2 | 12 | 2 | $179 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (34) | Profile |
Return Metrics
10.84% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.84%
Cap Rate
9.58%
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
$12,572
Deductible property tax
$2,623
Your total deduction
$39,258
Your adjusted annual income
$150,000 - $39,258 = $110,742
Taxes on $110,742 (30%)
$33,223
Your old tax bill
$45,000
Your new tax bill
$33,223
Estimated tax savings
$11,777
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