BNBCalc Short Term Rental Investment Analysis 10790 Midway Dr, Frisco, TX 75035, USA

5 bed • 2.5 bath • 10 guests • $450,000

BNB

Calc

Annual Revenue

$64,824

Profit (Cash Flow)

$12,961

Cap Rate

9.6%

Annual Revenue

$64,824

AirDNA projects $306/night at 58% occupancy ($64,823).

BNB Calc projects a 57.99999999999999% occupancy rate, $306 rate per night.

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

Return Metrics

11.16% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,960	$25,921	$38,882	$51,843	$64,804	$129,608	$388,826
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$476,460	$503,326	$530,609	$558,322	$586,477	$734,371	$1,481,094

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.16%

Cap Rate

9.62%

Return on Investment

26.59%

10790 Midway Dr Frisco, Texas, 75035-2380

5 bed • 2.5 bath • 10 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

Frisco

Zoning

Laws

$64,824

Annual Revenue

Projected nightly rate is $306/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,961

Profit

Revenue

$64,824

Operating Expenses

$21,507

Operating Income

$43,316

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$12,961

$116,125

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$12,625

Closing Costs

$13,500

Total

$116,125

DSCR Ratio

Strong

1.43

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.16%

Cap Rate

9.62%

Return on Investment

26.59%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$33,362

Your adjusted annual income

$150,000 - $33,362 = $116,638

Taxes on $116,638 (30%)

$34,991

Your old tax bill

$45,000

Your new tax bill

$34,991

Estimated tax savings

$10,009

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