BNBCalc Short Term Rental Rental Arbitrage Analysis 6400 Windcrest Drive, Plano, Texas 75024, United States

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$47,011

Profit (Cash Flow)

$5,499

Cash on Cash Return

77.5%

Annual Revenue

$47,011

AirDNA projects $211/night at 61% occupancy ($47,010).

BNB Calc projects a 61% occupancy rate, $211 rate per night.

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

Return Metrics

77.45% 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)	$5,499	$10,998	$16,497	$21,996	$27,495	$54,991	$164,975
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	$5,499	$10,998	$16,497	$21,996	$27,495	$54,991	$164,975

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

77.45%

Payback Period Days

471

Return on Investment

77.45%

6400 Windcrest Dr Plano, Texas, 75024-3051

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,524

Zestimate

Plano

Zoning

Laws

$47,011

Annual Revenue

Projected nightly rate is $211/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,499

Profit

Revenue

$47,011

Operating Expenses

$17,511

Operating Income

$29,499

Net Effective Rent

$24,000

Profit (Cash Flow)

$5,499

$7,100

Cash Investment

Renos & Furnishing

$5,000

Setup Costs

$2,100

Total

$7,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

77.45%

Payback Period Days

471

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1,202,909 sqft

Year built:

1998

Size:

377,553 sqft

Type:

MFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Multi-Family Dwellings (Generic, Any Combination)

Stories: 1

Lot size: 1,202,909 sqft

Building area: 377,553 sqft

Garage: Yes

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: MF-L

Land Use: Residential

Parcel Number: R-4304-00A-0010-1

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $58,300,000

County Est. Land Value: $14,179,338

Assessed Land Value: $14,179,338

County Est. Structure Value: $44,120,662

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
02/23/22	$0	0%	Mainstay Legacy Plano Lp
08/29/17	$0	0%	Domaine Apartments Llc
09/13/13	$0	0%	Plano,Multifamily Dst Trust
05/04/11	$0	0%	Spusv5 Domaine Lp
02/28/06	$0	0%	Domaine Apartments

Ownership

Name: Mainstay Legacy Plano Lp

Owner Occupied: No

Owner Mailing Address: 125 High St, Boston, Ma 02110

Years Owned: 17

Home Equity: -

Mortgage Balance Remaining: $28,355

Financed amount: 0%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: Yes

Schools

Elementary School: Borchardt Elementary School with 8/10 star rating
Middle School: Renner Middle School with 7/10 star rating
High School: Liberty High School with 8/10 star rating