BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 205 Kalmia Dr

3 bed • 2 bath • 9 guests • $264,900

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$44,918

Profit (Cash Flow)

$7,529

Cap Rate

9.6%

Annual Revenue

$44,918

AirDNA projects $286/night at 43% occupancy ($44,917). Airbtics projects $183/night at 57% occupancy ($38,098). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 43% occupancy rate, $286 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,881$39,755$55,393$71,802
Occupancy41%59%70%80%
Nightly Rate$153$176$207$233

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
3 Bedroom 2.5 Bath in Arlington near AT&T Stadium
$69,078
$265
67%
332$162✅❌❌Y / Y⭐️ 4.8 (25)
Modern Arlington Pool House Escape
$62,457
$281
56%
331$160✅❌✅Y / Y⭐️ 5 (38)
Alojamiento entero en Arlington
$41,768
$200
55%
332$150❌❌✅Y / Y⭐️ 5 (57)
Cozy Home In Arlington!
$30,279
$123
61%
332$140❌❌✅Y / Y⭐️ 4.5 (24)
Comfort Stay free 5 min walk parking to At&T STDM
$30,064
$201
36%
322$179❌❌✅Y / Y⭐️ 5 (34)
Modern Cozy 3BR2BA Duplex near AT&T Stadium
$32,604
$113
73%
323$170❌❌❌Y / Y⭐️ 4.8 (43)
House 3 bedrooms, 8 guests, *No Chores*
$62,684
$173
99%
3130$0❌❌❌Y / N⭐️ 4.8 (114)
Home Sweet Home w/King Size Bed
$38,987
$180
54%
331$130✅❌❌Y / Y⭐️ 4.6 (27)
Modern Stay by At&T stadium free 5min park/ walk
$29,875
$215
35%
322$179❌❌✅Y / Y⭐️ 5 (28)
Cozy quiet home near fun venues.
$33,158
$126
71%
321$18❌❌❌Y / Y⭐️ 4.5 (41)
TOWNHOME NEAR AT&T STADIUM WITH FREE PARKING!!!!
$39,045
$154
61%
321$125✅❌❌Y / Y⭐️ 4.6 (109)
Spacious Home | Near ATT & Rangers Stadium
$33,639
$207
41%
311$150❌❌✅Y / Y⭐️ 4.5 (18)
Island Vibes: 3BD/2 BA with Pool
$45,112
$153
79%
322$140✅❌❌Y / Y⭐️ 5 (41)
Luxurious home in Grand Prairie near Dallas
$51,859
$230
60%
332$135✅❌✅Y / Y⭐️ 4.8 (23)
Away from Home 15mins drive to DFW Airport
$21,715
$176
30%
322$200❌❌❌Y / Y⭐️ 4.3 (17)
Stylish home free 5 min walk park to AT&T stadium
$30,542
$214
35%
322$179❌❌✅Y / Y⭐️ 5 (35)
Comfortable Home Close to Entertainment District
$36,368
$136
68%
3230$100❌❌❌Y / Y⭐️ 4.8 (174)
3BR Townhome close to AT&T Stadium
$75,128
$209
97%
322$65❌❌✅Y / Y⭐️ 4.7 (56)
Stay in our World of Comfort
$21,235
$155
34%
322$175❌❌✅Y / Y⭐️ 3.8 (17)
Cozy Home *Away* from Home| UTA|Globe Life Area
$42,580
$128
82%
322$150❌❌✅Y / Y⭐️ 4.4 (31)
Cozy, Inviting, Home *Away* |Globe life| UTA
$39,284
$140
70%
322$140❌❌✅Y / Y⭐️ 4.3 (18)
Center of Arlington
$37,083
$156
63%
321$60❌❌❌N / Y⭐️ 4.5 (14)
Stylish 3BR Home w/parking in Arlington
$23,259
$155
41%
333$0❌❌✅Y / Y⭐️ 4.3 (22)
A/C, Full Kitchen, Free Wi-Fi, W&D! STR23-00062
$24,243
$196
31%
321$139❌❌❌Y / Y⭐️ 5 (31)
Pet Friendly Home 7 min from AT&T Stadium!
$44,747
$224
52%
321$80❌❌✅Y / Y⭐️ 4.7 (40)
South Arlington Charming & Comfy 3BR/2B Home
$40,154
$207
53%
3230$285❌❌❌Y / Y⭐️ 4.9 (57)
Comfy~ AT&T Proximate & Hotspots
$24,563
$176
37%
321$25❌❌✅Y / Y⭐️ 4.5 (22)
Modern Living w King Bed | Fast Wifi | Pets OK
$51,428
$192
70%
3214$180❌❌✅Y / Y⭐️ 4.8 (5)
A luxury Home with Ceiling surround System
$50,917
$296
47%
3320$150❌❌✅Y / N⭐️ 5 (1)
Spacious Bohemian Townhome Centrally Located
$72,460
$317
62%
3330$125❌❌✅Y / Y⭐️ 4.8 (27)
Entire Private Home- Arlington
$45,320
$164
72%
322$105❌❌❌N / Y⭐️ 4.4 (15)
Modern home near Cowboys Stadium.
$47,800
$199
61%
322$125✅❌✅Y / Y⭐️ 4.8 (25)
Warm & Cozy 3 BR Entire Home- In Arlington
$20,159
$153
36%
326$0❌❌❌N / N⭐️ 0 (0)
First Sherry place
$29,380
$168
47%
323$40❌❌❌Y / Y⭐️ 4.8 (13)
Modern Charm | Spacious | Ace Location
$42,426
$161
72%
322$0❌❌✅Y / Y⭐️ 0 (0)
Bold, Bright, Beautiful Home in Arlington
$31,929
$152
52%
323$125❌❌✅Y / Y⭐️ 4.6 (30)
Beautiful & spacious 3-BR residential home w/ pool
$19,414
$136
39%
3230$0✅❌❌Y / Y⭐️ 4.7 (32)
10 minutes away from Cowboys, Rangers & Six Flags!
$39,908
$180
58%
321$60❌❌✅Y / Y⭐️ 4.8 (13)
Cozy 3-Bedroom Home with Fireplace, Huge Backyard.
$39,132
$132
81%
3230$250❌❌✅Y / Y⭐️ 5 (5)
Magnificent Home, Cozy Delight!
$55,937
$191
80%
331$0✅❌❌Y / Y⭐️ 4.8 (11)

Return Metrics

10.84% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,529$15,058$22,587$30,116$37,645$75,290$225,872
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,602$5,365$8,298$11,412$14,719$34,573$211,920
Down Payment$52,980$52,980$52,980$52,980$52,980$52,980$52,980
Property Appreciation$7,947$16,132$24,563$33,247$42,191$91,103$378,081
Total Return$71,058$89,535$108,429$127,756$147,536$253,947$868,854

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.84%

Cap Rate

9.58%

Return on Investment

26.03%

property-location

205 Kalmia Dr Arlington, Texas, 76018-1632

3 bed • 2 bath • 9 guests

Est. $1,271/mo

Agent

This property is for sale!

Contact

test at Test

Arlington

Guide

Zoning

Market

Guide


Laws


Market Data

$44,918

Annual Revenue

BNBCalc predicts this property will get $183 per night with 57% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 76% of comparables

Top 6% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$40,193

Avg annual revenue

57%

Avg occupancy rate

$183

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

$35k

$55k

$75k

Sign up to see the data on 40 all comparables

$7,529

Profit

Revenue

$44,918

Operating Expenses

$19,519

Operating Income

$25,398

Mortgage & Taxes

$17,869

Profit (Cash Flow)

$7,529

$69,427

Cash Investment

Down Payment

$52,980

Renos & Furnishing

$8,500

Closing Costs

$7,947

Total

$69,427

DSCR Ratio

Strong

1.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.84%

Cap Rate

9.58%

Profit (Cummulative)

$7,529

$2,602

$8,500

$7,947

$0

Total Gain

$18,078

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$12,572

Deductible property tax

$2,623

Your total deduction

$26,497

Your adjusted annual income

$150,000 - $26,497 = $123,503


Taxes on $123,503 (30%)

$37,051

Your old tax bill

$45,000

Your new tax bill

$37,051


Estimated tax savings

$7,949

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

7,558 sqft

Year built:

1983

Size:

1,855 sqft

Type:

SFR

Parking:

2

Heating:

CENTRAL

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 7,558 sqft
  • Building area: 1,855 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 13510-10-5
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $295,000
  • County Est. Land Value: $40,000
  • Assessed Land Value: $40,000
  • County Est. Structure Value: $255,000
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
04/09/24$00%Mill High Borrower Trs 1 Value Llc
06/17/22$00%Mile High Borrower 1 Value Llc
11/15/21$213,0000%Til Investments Llc
Invalid Date$80,0000%Popular North America Banco
Invalid Date$00%Homer Crawford

Ownership

  • Name: Mill High Borrower Trs 1 Value Llc
  • Owner Occupied: No
  • Owner Mailing Address: Po Box 4090, Scottsdale, Az 85261
  • Years Owned: 4
  • Home Equity: $137,000
  • Mortgage Balance Remaining: $123,500
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • High School: Seguin High School with 6/10 star rating