BNBCalc Short Term Rental Investment Analysis 6921 Chief Spotted Tail Dr, Mckinney, TX 75070

3 bed • 3 bath • 9 guests • $690,990

BNB

Calc

Annual Revenue

$48,395

Profit (Cash Flow)

-$18,189

Cap Rate

4.1%

Annual Revenue

$48,395

AirDNA projects $265/night at 50% occupancy ($48,394). Airbtics projects $233/night at 63% occupancy ($53,614). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 50% occupancy rate, $265 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,095	$55,953	$72,218	$119,818
Occupancy	51%	69%	74%	93%
Nightly Rate	$184	$218	$260	$345

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New, Beautiful home just of 121 in McKinney!	$54,149	$232	60%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
New, Modern Luxury Retreat! Great location off 121	$57,535	$218	69%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (55)
Modern 3 Bedroom Home - McKinney TX! AvailableNow	$23,361	$156	39%	3	3	10	$150	❌	❌	✅	Y / Y	⭐️ 3.6 (3)
Mckinney-TX-3Bedroom FullyFurnished beautiful home	$28,975	$176	43%	3	3	14	$150	❌	❌	✅	Y / Y	⭐️ 4 (4)
3BR Family Friendly w/ Garage - Luxury King Suite	$48,832	$183	70%	3	3	3	$149	❌	❌	❌	Y / Y	⭐️ 5 (21)
Blue Skies - Newly remodeled One Story	$56,599	$200	74%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)
Private Pool & Hot Tub with Golf Course view!	$71,895	$258	75%	3	3	2	$199	✅	✅	✅	Y / Y	⭐️ 4.9 (37)
Modern infant-friendly 3bd w/ games. Shops & food	$65,448	$186	95%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (26)
NEW! McKinney/Prosper. Pets OK	$67,083	$189	95%	3	2	21	$225	❌	❌	✅	Y / Y	⭐️ 5 (14)
Modern Frisco Hideout w/ Patio & Game Room!	$106,474	$393	71%	3	3	4	$207	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Beautiful home with pool/spa	$45,008	$135	90%	3	2	7	$135	✅	✅	✅	Y / Y	⭐️ 5 (2)
Charming 3Bdrm + office Retreat near Frisco	$55,529	$222	66%	3	2	3	$185	❌	❌	✅	Y / Y	⭐️ 5 (1)
Edmond's Kraal	$30,800	$263	32%	3	3	7	$195	❌	❌	✅	Y / Y	⭐️ 5 (2)
VIEWS LUXURY & OPEN FAIRWAYS OF THE SBR DYE COURSE	$77,939	$332	63%	3	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (4)
Luxury home	$15,548	$354	12%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

-10.84% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$18,188	-$36,377	-$54,565	-$72,754	-$90,942	-$181,885	-$545,655
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$552,792	$552,792	$552,792	$552,792	$552,792	$552,792	$552,792
Down Payment	$138,198	$138,198	$138,198	$138,198	$138,198	$138,198	$138,198
Property Appreciation	$20,729	$42,081	$64,073	$86,725	$110,056	$237,642	$986,224
Total Return	$693,531	$696,694	$700,497	$704,961	$710,104	$746,747	$1,131,558

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.84%

Cap Rate

4.11%

Return on Investment

5.56%

6921 Chief Spotted Tail Dr Mckinney, TX, 75070

3 bed • 3 bath • 9 guests

Purchase Price

Est. $3,314/mo

This property is for sale!

Contact Agent

-35

Airbnb Investor Score

-$18,188

Annual Profit

4.1%

Cap Rate

-10.8%

Cash on Cash

$48,395

Annual Revenue

BNBCalc predicts this property will get $233 per night with 63% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 74% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

15 Airbnb Comparables

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

$53,678

Avg annual revenue

63%

Avg occupancy rate

$233

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

$15k

$45k

$75k

$105k

-$18,189

Profit

Revenue

$48,395

Operating Expenses

$19,971

Operating Income

$28,424

Mortgage & Taxes

$46,612

Profit (Cash Flow)

-$18,189

$167,678

Cash Investment

Down Payment

$138,198

Renos & Furnishing

$8,750

Closing Costs

$20,730

Total

$167,678

DSCR Ratio

Weak

0.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.84%

Cap Rate

4.11%

Return on Investment

5.56%

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

$32,795

Deductible property tax

$6,841

Your total deduction

$87,851

Your adjusted annual income

$150,000 - $87,851 = $62,149

Taxes on $62,149 (30%)

$18,645

Your old tax bill

$45,000

Your new tax bill

$18,645

Estimated tax savings

$26,355

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -