Short Term Rental Analysis

10790 Midway Dr

Frisco, Texas

5 bed

2.5 bath

10 guests

$450,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $306

AirDna Occupancy: 58%

Avg Daily Rate

Annual Revenue
$64,823

Occupancy Rate

212 Days/Year

57.99%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$64,823

Operating Expenses

-$15,624

Operating Income

$49,198

Mortgage & Taxes

-$23,448

Profit (Cash Flow)

$25,750

Get a Free Property Analysis

Want to see how much a property would make on Airbnb? All you need is an address to project your short term rental income. Go from a Zillow listing to complete financial analysis in seconds.

Return Metrics

25.09% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

25.09%

Cap Rate

10.93%

Cash Investment Summary

You will need $102,625 in cash to and renovate this property

Down Payment

-$90,000

Furniture & Renovations

-$12,625

Closing Costs

$0