BNBCalc Short Term Rental Rental Arbitrage Analysis 7001 Parkwood Blvd, Plano, TX 75024, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$34,928

Profit (Cash Flow)

$8,841

Cash on Cash Return

152.4%

Annual Revenue

$34,928

AirDNA projects $131/night at 73% occupancy ($34,928).

BNB Calc projects a 73% occupancy rate, $131 rate per night.

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

Return Metrics

152.43% 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)	$8,841	$17,682	$26,523	$35,364	$44,205	$88,411	$265,235
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	$8,841	$17,682	$26,523	$35,364	$44,205	$88,411	$265,235

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

152.43%

Payback Period Days

239

Return on Investment

152.43%

7001 Parkwood Blvd Plano, Texas, 75024

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Plano

Zoning

Laws

$34,928

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,841

Profit

Revenue

$34,928

Operating Expenses

$8,687

Operating Income

$26,241

Net Effective Rent

$17,400

Profit (Cash Flow)

$8,841

$5,800

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,550

Total

$5,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

152.43%

Payback Period Days

239