BNBCalc Short Term Rental Investment Analysis 3616 Aqua Springs Dr, Plano, TX 75025

4 bed • 2 bath • 12 guests • $3,150

BNB

Calc

Annual Revenue

$53,180

Profit (Cash Flow)

$32,374

Cap Rate

1034.5%

Annual Revenue

$53,180

AirDNA projects $280/night at 52% occupancy ($53,179). Airbtics projects $229/night at 58% occupancy ($48,511). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $280 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,383	$47,989	$67,812	$75,280
Occupancy	45%	59%	72%	73%
Nightly Rate	$200	$213	$240	$260

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Home w/ Firepit + Backyard in Plano	$39,373	$211	45%	4	2	31	$190	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Beautiful Allen 4 Bedroom w/ Luxury Master Bath!	$35,923	$205	45%	4	4	5	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Backyard Sanctuary with 4 Bedrooms House	$56,866	$244	60%	4	2	3	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Executive Plano home central location w/ extras	$51,656	$215	58%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (52)
Organic Modern Paradise	$51,962	$393	35%	4	4	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (9)
Remodeled Gem-Luxurious Paradise	$45,589	$173	72%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Charming 4B2.5B House Hidden Gem in Plano!	$61,531	$178	85%	4	3	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (77)
North Plano - Remodeled 4BR, Chef's Dream Kitchen	$55,002	$199	72%	4	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Cozy Home \| Family/Pet Friendly \| Monthly Discount	$67,994	$246	72%	4	3	14	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
Spacious House-Plano, 4 Bed 3.5 Bath, King Bed	$31,146	$230	37%	4	4	7	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

288.41% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$32,373	$64,747	$97,121	$129,494	$161,868	$323,736	$971,210
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,520	$2,520	$2,520	$2,520	$2,520	$2,520	$2,520
Down Payment	$630	$630	$630	$630	$630	$630	$630
Property Appreciation	$94	$191	$292	$395	$501	$1,083	$4,495
Total Return	$35,618	$68,089	$100,563	$133,040	$165,520	$327,970	$978,856

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

288.41%

Cap Rate

1,034.48%

Return on Investment

289.53%

3616 Aqua Springs Dr Plano, TX, 75025

4 bed • 2 bath • 12 guests

Purchase Price

Est. $15/mo

This property is for sale!

Contact Agent

9995

Airbnb Investor Score

$32,373

Annual Profit

1034.5%

Cap Rate

288.4%

Cash on Cash

$53,180

Annual Revenue

BNBCalc predicts this property will get $229 per night with 58% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$49,704

Avg annual revenue

58%

Avg occupancy rate

$229

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

$30k

$45k

$55k

$70k

$32,374

Profit

Revenue

$53,180

Operating Expenses

$20,593

Operating Income

$32,586

Mortgage & Taxes

$212

Profit (Cash Flow)

$32,374

$11,225

Cash Investment

Down Payment

$630

Renos & Furnishing

$10,500

Closing Costs

$95

Total

$11,225

DSCR Ratio

Strong

153.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

288.41%

Cap Rate

1,034.48%

Return on Investment

289.53%

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

$150

Deductible property tax

$31

Your total deduction

-$30,613

Your adjusted annual income

$150,000 - -$30,613 = $180,613

Taxes on $180,613 (30%)

$54,184

Your old tax bill

$45,000

Your new tax bill

$54,184

Estimated tax savings

-$9,184

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -