BNBCalc Short Term Rental Investment Analysis 3216 Apple Creek Ave, Crandall, TX 75114

5 bed • 3 bath • 15 guests • $399,990

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$45,100

Profit (Cash Flow)

-$1,425

Cap Rate

6.4%

Annual Revenue

$45,100

AirDNA projects $196/night at 63% occupancy ($45,100). Airbtics projects $475/night at 61% occupancy ($105,829). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $196 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$76,651	$111,881	$136,420	$189,537
Occupancy	55%	62%	66%	69%
Nightly Rate	$347	$452	$507	$692

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning 5BR/2B Beautiful Pool, Grill & Game Room	$130,679	$512	64%	5	2	1	$260	✅	❌	✅	Y / Y	⭐️ 4.8 (105)
Spacious Home w/ Lake Access and View + Theatre	$91,419	$311	67%	5	4	1	$350	❌	❌	❌	Y / Y	⭐️ 5 (28)
Exclusive Estate, Heart of Luxury, Lake Nearby	$107,250	$359	69%	5	4	2	$500	✅	❌	❌	Y / Y	⭐️ 5 (48)
Relax with Style - Great Location and Amenities	$119,005	$494	58%	5	5	1	$300	❌	✅	✅	Y / Y	⭐️ 4.8 (53)
5BR/2.5B Home w Private Pool and Cinema -16 Guests	$65,790	$213	74%	5	2	2	$249	✅	❌	✅	Y / Y	⭐️ 4.7 (87)
Spacious 5-Bdroom Villa ~20 min to Downtown Dallas	$86,443	$444	49%	5	4	2	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (38)
Peaceful Getaway Near White Rock and Arboretum.	$79,337	$344	62%	5	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Illuminous Home, Private Pool, 4 min Walk to Lake	$135,808	$664	54%	5	4	1	$410	✅	❌	✅	Y / Y	⭐️ 4.8 (58)
Spacious Estate in Heath, Tx-25 miles from Dallas	$188,124	$950	51%	5	6	2	$350	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
😍Perfect Lakeside Home Heated Pool & 🎱 Pool Table😊	$121,247	$461	62%	5	5	1	$250	✅	✅	❌	Y / Y	⭐️ 4.7 (14)

Return Metrics

-1.36% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,424	-$2,849	-$4,274	-$5,699	-$7,123	-$14,247	-$42,743
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,929	$8,101	$12,530	$17,233	$22,225	$52,204	$319,992
Down Payment	$79,998	$79,998	$79,998	$79,998	$79,998	$79,998	$79,998
Property Appreciation	$11,999	$24,359	$37,089	$50,202	$63,708	$137,563	$570,890
Total Return	$94,502	$109,609	$125,344	$141,734	$158,807	$255,517	$928,137

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.36%

Cap Rate

6.38%

Return on Investment

13.84%

3216 Apple Creek Ave Crandall, TX, 75114

5 bed • 3 bath • 15 guests

Purchase Price

Est. $1,919/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$1,424

Annual Profit

6.4%

Cap Rate

-1.4%

Cash on Cash

$45,100

Annual Revenue

BNBCalc predicts this property will get $475 per night with 61% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 91% of comparables

Seasonality

10 Airbnb Comparables

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

$112,510

Avg annual revenue

61%

Avg occupancy rate

$475

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

$65k

$105k

$145k

$190k

-$1,425

Profit

Revenue

$45,100

Operating Expenses

$19,543

Operating Income

$25,557

Mortgage & Taxes

$26,982

Profit (Cash Flow)

-$1,425

$104,748

Cash Investment

Down Payment

$79,998

Renos & Furnishing

$12,750

Closing Costs

$12,000

Total

$104,748

DSCR Ratio

Weak

0.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.36%

Cap Rate

6.38%

Return on Investment

13.84%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$42,811

Your adjusted annual income

$150,000 - $42,811 = $107,189

Taxes on $107,189 (30%)

$32,157

Your old tax bill

$45,000

Your new tax bill

$32,157

Estimated tax savings

$12,843

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:

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -