BNBCalc Short Term Rental Investment Analysis 1400 Kittery Dr

3 bed • 2 bath • 9 guests • $390,300

BNB

Calc

Annual Revenue

$54,284

Profit (Cash Flow)

$7,819

Cap Rate

8.7%

Annual Revenue

$54,284

AirDNA projects $250/night at 60% occupancy ($54,786). Airbtics projects $195/night at 76% occupancy ($54,129). Airbtics predicts this property will perform in the 58% revenue percentile

BNB Calc projects a 76% occupancy rate, $196 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,297	$51,336	$58,306	$65,290
Occupancy	68%	74%	78%	100%
Nightly Rate	$159	$183	$221	$246

Seasonality (Profit by Month)

Return Metrics

7.95% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,818	$15,637	$23,456	$31,274	$39,093	$78,186	$234,560
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,834	$7,905	$12,227	$16,815	$21,687	$50,939	$312,240
Down Payment	$78,060	$78,060	$78,060	$78,060	$78,060	$78,060	$78,060
Property Appreciation	$11,709	$23,769	$36,191	$48,986	$62,164	$134,230	$557,060
Total Return	$101,422	$125,371	$149,934	$175,136	$201,005	$341,416	$1,181,920

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.95%

Cap Rate

8.74%

Return on Investment

23.77%

1400 Kittery Plano, TX, 75093

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,872/mo

Inquire about this property

Contact Agent

$390,300

Zestimate

$54,284

Annual Revenue

BNBCalc predicts this property will get $195 per night with 76% occupancy, putting it in the top 58% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$7,819

Profit

Revenue

$54,284

Operating Expenses

$20,137

Operating Income

$34,147

Mortgage & Taxes

$26,328

Profit (Cash Flow)

$7,819

$98,269

Cash Investment

Down Payment

$78,060

Renos & Furnishing

$8,500

Closing Costs

$11,709

Total

$98,269

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.95%

Cap Rate

8.74%

Return on Investment

23.77%

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

$18,524

Deductible property tax

$3,864

Your total deduction

$35,064

Your adjusted annual income

$150,000 - $35,064 = $114,936

Taxes on $114,936 (30%)

$34,481

Your old tax bill

$45,000

Your new tax bill

$34,481

Estimated tax savings

$10,519

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:

1986

Size:

2,048 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
1308 Lufkin Dr	3	2	1,486	-	1984	$0	47
4616 Booth Dr	3	2	1,815	-	1989	$0	35
4425 Odessa Dr	3	3	1,829	-	1984	$0	26
1417 Kittery Dr	3	2	1,533	-	1987	$0	13
1524 Livingston Dr	3	2	1,486	-	1984	$0	39
4432 Ballinger Dr	2	2	1,373	-	1984	$0	-
4613 Orwell Dr	2	2	1,583	-	1986	$0	31
1333 Exeter Dr	3	2	1,507	-	1988	$0	-
4432 Odessa Dr	3	2	1,639	-	1984	$0	-
4420 Odessa Dr	3	2	1,486	-	1983	$0	25

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: -

Building area: 2,048 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: PH

Land Use: Residential

Parcel Number: R-1816-001-0200-1

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $385,042

County Est. Land Value: $94,763

Assessed Land Value: $94,763

County Est. Structure Value: $290,279

Market Estimate: $454,135

Sale history

Date	Sale Price	% Financed	Buyer
03/31/14	$0	0%	Brown,Emily C & Eric

Ownership

Name:

Owner Occupied: No

Owner Mailing Address: 6316 Brimwood Dr, Plano, Tx 75093

Years Owned: 116

Home Equity: $74,000

Mortgage Balance Remaining: $307,500

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Jackson Elementary School with 5/10 star rating
Middle School: Frankford Middle School with 5/10 star rating