BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 4600 Ruth Borchardt Dr, Frisco, TX, 75035

4 bed • 2 bath • 8 guests • $529,300

BNB

Calc

Annual Revenue

$63,863

Profit (Cash Flow)

$6,176

Cap Rate

7.9%

Annual Revenue

$63,863

AirDNA projects $268/night at 68% occupancy ($66,562). Airbtics projects $269/night at 65% occupancy ($63,862). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, $269 rate per night.

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

Percentiles25%50%75%90%
Revenue$44,076$65,250$81,159$104,036
Occupancy56%68%74%80%
Nightly Rate$207$254$289$342

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
One-Level, Fenced Yard, Kitchen, Game Room, Pkng

No image available

$61,152
$192
82%
421$175❌❌✅Y / Y⭐️ 5 (83)
Frisco Newly Renovated Oasis

No image available

$103,812
$381
73%
422$250✅✅❌Y / Y⭐️ 5 (76)
Frisco Resort Style Home w/Spa

No image available

$51,816
$244
56%
42.51$200❌✅✅Y / Y⭐️ 5 (30)
Cozy spacious house in Frisco Plano area

No image available

$46,780
$255
45%
42.51$149❌❌✅Y / Y⭐️ 5 (75)
Spacious Two-Story Home in Frisco w/ EV Charger

No image available

$69,680
$334
57%
42.52$0❌❌✅Y / Y⭐️ 5 (79)
FancyHeated spa&pool BBQ GmRm sleeps 10-14 nearDFW

No image available

$64,369
$224
74%
421$160✅❌✅Y / Y⭐️ 5 (137)
Luxury and Great Location in Frisco

No image available

$66,054
$228
77%
425$195✅❌✅Y / Y⭐️ 5 (23)
Family Fun Retreat: Pool & Entertainment Haven!

No image available

$49,519
$246
55%
421$0✅❌✅Y / Y⭐️ 4.5 (30)
Something Wonderful - Cozy/Large Backyard/Fam Fav

No image available

$53,100
$252
55%
432$182❌❌✅Y / Y⭐️ 5 (35)
4 Bd/2.5 bath With Game Room

No image available

$62,408
$263
64%
42.52$100✅❌✅Y / Y⭐️ 5 (44)
Frisco Lux Family Friendly Home

No image available

$48,440
$187
65%
423$170❌❌❌Y / Y⭐️ 5 (67)
Legacy West Luxury Townhouse - Awesome Location!

No image available

$57,959
$240
62%
43.51$150❌❌✅Y / Y⭐️ 5 (107)
North Plano - Remodeled 4BR, Chef's Dream Kitchen

No image available

$50,771
$172
78%
423$150❌❌✅Y / Y⭐️ 5 (60)
Luxurious Home-Resort Style Pool & Game Room

No image available

$117,636
$423
75%
433$180✅❌❌Y / Y⭐️ 5 (71)
Spacious Frisco Family Home: Fenced Yard & Office!

No image available

$54,735
$234
61%
432$207❌✅✅Y / Y⭐️ 4.5 (16)
Modern decor in a quiet neighborhood …

No image available

$61,381
$253
59%
422$295❌❌❌Y / Y⭐️ 5 (99)
renovated Duplex. 5beds 4bedroom 2.5bath 2car gar

No image available

$41,926
$145
79%
42.53$0❌❌❌Y / Y⭐️ 5 (38)
Frisco single floor house 4 bedrooms near Tollway

No image available

$49,276
$262
47%
421$149❌❌✅Y / Y⭐️ 5 (53)
Luxury Upscale furniture,Legacy shops,Garage&Balco

No image available

$78,307
$338
62%
43.52$185❌❌❌Y / Y⭐️ 5 (42)
Luxurious Townhouse across from Legacy West

No image available

$79,833
$316
68%
43.52$135❌❌✅Y / Y⭐️ 5 (47)
Comfortable Chic | Long Term | Legacy

No image available

$73,040
$265
72%
43.57$145❌❌✅Y / Y⭐️ 5 (21)
Villa in Frisco | Sleeps 12 | Ping Pong | Arcade

No image available

$78,004
$264
77%
42.51$189❌❌✅Y / Y⭐️ 4.5 (31)
Charming 4B/2.5B Hidden Gem with 2 King-Size Beds

No image available

$54,772
$186
80%
42.52$155❌❌❌Y / Y⭐️ 5 (105)
Luxury Oasis-Tranquil Escape-Heated Spa/Pool/9 Bed

No image available

$85,787
$601
39%
432$0✅✅❌Y / Y⭐️ 5 (26)
Executive Plano home central location w/ extras

No image available

$52,582
$181
73%
42.52$200✅❌✅Y / Y⭐️ 5 (107)
Comfy private home in Frisco

No image available

$47,395
$170
73%
421$150❌❌✅Y / Y⭐️ 4.5 (29)
Charming 4BR in Frisco, Texas

No image available

$28,823
$194
36%
42.52$150❌❌❌Y / Y⭐️ 4.5 (8)
Remodeled 4 Bedroom Home Close to Downtown Frisco.

No image available

$61,458
$234
69%
422$195❌❌✅Y / Y⭐️ 5 (137)
Designer retreat walk to Legacy

No image available

$86,215
$336
68%
43.54$180❌❌✅Y / Y⭐️ 5 (18)
Luxurious Resort Style Hot Tub,Theater & Game Room

No image available

$75,322
$210
98%
42.52$0❌✅✅Y / Y⭐️ 5 (110)
Driem House | 2 Kings | Walk 2 Legacy

No image available

$74,453
$279
71%
43.52$200❌❌✅Y / Y⭐️ 5 (77)
Frisco Modern Haven: Upgraded, Family-Friendly

No image available

$97,589
$272
96%
42.52$180❌✅✅Y / Y⭐️ 5 (21)
Luxury City Townhome at Shops @Legacy

No image available

$60,333
$193
81%
43.530$180✅❌❌Y / Y⭐️ 5 (88)
Lux 4BR Near Legacy | The Star | Toyota Stadium

No image available

$28,203
$199
35%
421$200❌❌✅Y / Y⭐️ 5 (10)
Luxury 4BR Frisco Escape: Pets OK, King Bed

No image available

$65,107
$285
61%
42.57$200❌❌✅Y / Y⭐️ 5 (9)
Driem House Luxurious Home in Legacy - Long Term

No image available

$82,501
$303
72%
43.57$180❌❌✅Y / Y⭐️ 5 (23)
Family & Pet-Friendly with Stunning Patio in Plano

No image available

$65,179
$271
63%
4330$250❌❌✅Y / Y⭐️ 4.5 (4)
Frisco Spacious & Cozy Bling Home by Aya

No image available

$45,450
$308
37%
423$249❌❌✅Y / Y⭐️ 5 (29)
The Lido House, Cozy Family-Friendly Retreat

No image available

$77,266
$539
37%
422$150❌❌❌Y / Y⭐️ 5 (32)
Beautiful Newly Renovated Home

No image available

$74,839
$284
72%
44.55$0❌❌✅Y / Y⭐️ 4.5 (10)

Return Metrics

4.67% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$6,175$12,351$18,527$24,703$30,879$61,758$185,274
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$5,199$10,720$16,581$22,804$29,410$69,081$423,440
Down Payment$105,860$105,860$105,860$105,860$105,860$105,860$105,860
Property Appreciation$15,879$32,234$49,080$66,431$84,303$182,034$755,450
Total Return$133,114$161,166$190,049$219,799$250,453$418,734$1,470,024

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.67%

Cap Rate

7.91%

Return on Investment

20.61%

property-location

4600 Ruth Borchardt Dr Frisco, Texas, 75035

4 bed • 2 bath • 8 guests

Est. $2,539/mo

Agent

Inquire about this property

Contact Agent

$529,300

Zestimate

Frisco

Zoning


Laws

41

Airbnb Investor Score

$6,175

Annual Profit

7.9%

Cap Rate

4.7%

Cash on Cash

$63,863

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $268/night at 68% occupancy ($66,562.06). Airbtics projects $269/night at 65% occupancy ($63,862).

Top 53% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$64,581

Avg annual revenue

65%

Avg occupancy rate

$269

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

$25k

$55k

$85k

$120k

Sign up to see the data on 40 all comparables

$6,176

Profit

Revenue

$63,863

Operating Expenses

$21,982

Operating Income

$41,881

Mortgage & Taxes

$35,705

Profit (Cash Flow)

$6,176

$132,239

Cash Investment

Down Payment

$105,860

Renos & Furnishing

$10,500

Closing Costs

$15,879

Total

$132,239

DSCR Ratio

Acceptable

1.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.67%

Cap Rate

7.91%

Profit (Cummulative)

$6,176

$5,200

$10,500

$15,879

$0

Total Gain

$27,255

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

$25,121

Deductible property tax

$5,240

Your total deduction

$47,710

Your adjusted annual income

$150,000 - $47,710 = $102,290


Taxes on $102,290 (30%)

$30,687

Your old tax bill

$45,000

Your new tax bill

$30,687


Estimated tax savings

$14,313

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:

7,840 sqft

Year built:

1998

Size:

2,201 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Central, Natural Gas

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 7,840 sqft
  • Building area: 2,201 sqft
  • Garage: Yes
  • Heating: Central, natural gas
  • Pool: No
  • Fireplaces: 1
  • Basement: No
  • Cooling: Central Air, Ceiling Fan(s)
  • View: -
  • Parking: Garage, Garage Door Opener, Garage Faces Rear
  • Amenities: Some Gas Appliances, Dishwasher, Electric Oven, Gas Cooktop, Disposal, Microwave, Plumbed For Gas, Vented Exhaust Fan
  • Price per square foot: $240

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: R355000B01701
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $531,140
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $529,300


Schools

  • Middle School: Clark Middle School with 7/10 star rating
  • High School: Lebanon Trail High School with 7/10 star rating

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service