BNBCalc Short Term Rental Investment Analysis 409 Nottingham Dr

3 bed • 2 bath • 9 guests • $360,000

BNB

Calc

Annual Revenue

$48,486

Profit (Cash Flow)

$4,218

Cap Rate

7.9%

Annual Revenue

$48,486

AirDNA projects $225/night at 59% occupancy ($48,486). Airbtics projects $186/night at 70% occupancy ($47,554). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 59% occupancy rate, $225 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,702	$50,899	$61,447	$70,879
Occupancy	60%	74%	83%	90%
Nightly Rate	$173	$184	$196	$204

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
❤️ Modern and fully updated 3 bedroom home	$44,306	$197	55%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (340)
Monthly Discount/Cozy House next to US 75/UTD	$48,657	$172	74%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 4.2 (11)
Richardson Pool Retreat	$89,738	$256	89%	3	2	3	$149	✅	❌	✅	Y / Y	⭐️ 5 (46)
Cozy Modern Home - Perfect Work & Getaway Location	$56,423	$177	84%	3	2	1	$170	❌	❌	❌	Y / Y	⭐️ 5 (50)
Cozy 3/2/1 near US75 (Central Expressway)	$32,501	$148	60%	3	2	5	$290	❌	❌	✅	Y / Y	⭐️ 5 (5)
The Oak \| King Bed & HUGE Backyard	$47,835	$199	61%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Cheerful 3/2/2 in sought after neighborhood	$52,026	$180	74%	3	2	31	$290	❌	❌	✅	Y / Y	⭐️ 5 (8)
Charm Haven: 3BR, 1.5BA Retreat	$54,997	$147	100%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beautifully Updated Mid-Term Rental w/ Office	$58,516	$195	82%	3	2	28	$120	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

4.62% 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)	$4,218	$8,436	$12,655	$16,873	$21,092	$42,184	$126,554
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$288,000	$288,000	$288,000	$288,000	$288,000	$288,000	$288,000
Down Payment	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000
Property Appreciation	$10,800	$21,924	$33,381	$45,183	$57,338	$123,809	$513,814
Total Return	$375,018	$390,360	$406,037	$422,057	$438,431	$525,994	$1,000,368

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.62%

Cap Rate

7.91%

Return on Investment

20.32%

409 Nottingham Dr Richardson, Texas, 75080-6106

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,727/mo

This property is for sale!

Contact Agent

Richardson

Zoning

Laws

$48,486

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $225/night at 59% occupancy ($48,486.14). Airbtics projects $186/night at 70% occupancy ($47,554).

Occupancy Rate

Top 71% 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.

$50,593

Avg annual revenue

70%

Avg occupancy rate

$186

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

$20k

$45k

$65k

$90k

$4,218

Profit

Revenue

$48,486

Operating Expenses

$19,983

Operating Income

$28,503

Mortgage & Taxes

$24,284

Profit (Cash Flow)

$4,218

$91,300

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$8,500

Closing Costs

$10,800

Total

$91,300

DSCR Ratio

Acceptable

1.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.62%

Cap Rate

7.91%

Return on Investment

20.32%

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

$17,086

Deductible property tax

$3,564

Your total deduction

$75,965

Your adjusted annual income

$150,000 - $75,965 = $74,035

Taxes on $74,035 (30%)

$22,211

Your old tax bill

$45,000

Your new tax bill

$22,211

Estimated tax savings

$22,789

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:

8,450 sqft

Year built:

1955

Size:

1,340 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
629 Downing Dr	3	2	1,208	-	8,640	1955	$0	-
612 Sherwood Dr	3	2	1,399	-	8,320	1958	$0	74
708 S Weatherred Dr	3	2	1,555	-	9,100	1956	$0	14
724 Nottingham Dr	4	2	1,538	-	8,640	1956	$0	20
706 S Weatherred Dr	4	3	2,235	-	9,100	1956	$0	156
624 Scottsdale Dr	3	2	1,361	-	8,640	1954	$0	47
615 Lockwood Dr	3	2	1,212	-	8,320	1955	$0	-
614 Westwood Dr	3	2	1,319	-	8,320	1955	$0	25
606 W Belt Line Rd	3	2	1,377	-	9,792	1955	$0	-
612 Newberry Dr	3	2	1,335	-	8,320	1955	$0	153

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 8,450 sqft

Building area: 1,340 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: Z273

Land Use: Residential

Parcel Number: 42154500110060000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $345,770

County Est. Land Value: $100,000

Assessed Land Value: $100,000

County Est. Structure Value: $245,770

Market Estimate: $394,768