BNBCalc Short Term Rental Investment Analysis 3132 Yosemite Ln, Frisco, TX 75034, USA

4 bed • 2.5 bath • 10 guests • $580,000

BNB

Calc

Annual Revenue

$60,156

Profit (Cash Flow)

$130

Cap Rate

6.8%

Annual Revenue

$60,156

AirDNA projects $270/night at 61% occupancy ($60,155).

BNB Calc projects a 61% occupancy rate, $270 rate per night.

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

Return Metrics

0.09% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$130	$260	$391	$521	$652	$1,304	$3,914
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$464,000	$464,000	$464,000	$464,000	$464,000	$464,000	$464,000
Down Payment	$116,000	$116,000	$116,000	$116,000	$116,000	$116,000	$116,000
Property Appreciation	$17,400	$35,322	$53,781	$72,795	$92,378	$199,471	$827,812
Total Return	$597,530	$615,582	$634,173	$653,317	$673,031	$780,776	$1,411,726

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.09%

Cap Rate

6.76%

Return on Investment

16.12%

3132 Yosemite Ln Frisco, Texas, 75034-1387

4 bed • 2.5 bath • 10 guests

Purchase Price

Est. $2,782/mo

Inquire about this property

Contact Agent

Frisco

Zoning

Laws

$60,156

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$130

Profit

Revenue

$60,156

Operating Expenses

$20,900

Operating Income

$39,255

Mortgage & Taxes

$39,125

Profit (Cash Flow)

$130

$144,025

Cash Investment

Down Payment

$116,000

Renos & Furnishing

$10,625

Closing Costs

$17,400

Total

$144,025

DSCR Ratio

Acceptable

1.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.09%

Cap Rate

6.76%

Return on Investment

16.12%

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

$27,527

Deductible property tax

$5,742

Your total deduction

$58,795

Your adjusted annual income

$150,000 - $58,795 = $91,205

Taxes on $91,205 (30%)

$27,361

Your old tax bill

$45,000

Your new tax bill

$27,361

Estimated tax savings

$17,639

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