BNBCalc Short Term Rental Rental Arbitrage Analysis 5201 Texana Dr, Frisco, TX 75036, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Report by:

chernowrob@gmail.com

Annual Revenue

$103,254

Profit (Cash Flow)

$40,271

Cash on Cash Return

287.0%

Annual Revenue

$103,254

AirDNA projects $514/night at 55% occupancy ($103,254).

BNB Calc projects a 55.00000000000001% occupancy rate, $514 rate per night.

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

Return Metrics

287.03% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$40,271	$80,542	$120,814	$161,085	$201,356	$402,713	$1,208,141
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$40,271	$80,542	$120,814	$161,085	$201,356	$402,713	$1,208,141

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

287.03%

Payback Period Days

127

Return on Investment

287.03%

5201 Texana Dr Frisco, Texas, 75036-7368

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Frisco

Zoning

Laws

$103,254

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$40,271

Profit

Revenue

$103,254

Operating Expenses

$24,823

Operating Income

$78,431

Net Effective Rent

$38,160

Profit (Cash Flow)

$40,271

$14,030

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$3,280

Total

$14,030

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

287.03%

Payback Period Days

127