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 720 Mulberry Ct, Celina, TX 75009

3 bed β€’ 3 bath β€’ 9 guests β€’ $2,499

BNB

Calc

Annual Revenue

$36,849

Profit (Cash Flow)

$18,210

Cap Rate

735.5%

Annual Revenue

$36,849

AirDNA projects $221/night at 48% occupancy ($38,745). Airbtics projects $177/night at 57% occupancy ($36,849). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57% occupancy rate, $177 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,434$37,034$52,292$69,296
Occupancy42%54%69%81%
Nightly Rate$157$176$194$217

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
Southern Charmer Near Town Square

No image available

$35,011
$217
37%
341$225❌❌❌Y / Y⭐️ 4.9 (24)
Pecan Grove Cottage

No image available

$34,639
$175
51%
312$100βŒβŒβœ…Y / Y⭐️ 4.9 (19)
Celina Square - The Firefly

No image available

$45,303
$198
57%
312$195βŒβŒβœ…Y / Y⭐️ 4.9 (24)
Celina Square 3bd 2bath

No image available

$38,200
$130
70%
321$160βŒβŒβœ…Y / Y⭐️ 4.9 (66)
The Rustic

No image available

$57,204
$183
81%
322$75❌❌❌Y / Y⭐️ 5 (29)
Furnished home near downtown Celina

No image available

$38,071
$224
41%
325$300❌❌❌Y / Y⭐️ 5 (10)
Watch the eclipse! King bed, near Celina Sq

No image available

$41,406
$154
68%
321$225βŒβŒβœ…Y / Y⭐️ 5 (16)
Cozy Garden House in Celina with 2 acre land

No image available

$25,710
$157
41%
331$120βŒβŒβœ…Y / Y⭐️ 4.9 (17)
Remodeled Modern Private Boutique Getaway! 3bd/2ba

No image available

$52,670
$159
86%
323$185❌❌❌Y / Y⭐️ 5 (11)
Hilltop Acres - Remodeled Farm House on 2 Acres!

No image available

$29,965
$178
46%
331$0❌❌❌Y / Y⭐️ 0 (0)

Return Metrics

195.29% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,210$36,420$54,631$72,841$91,052$182,104$546,313
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,999$1,999$1,999$1,999$1,999$1,999$1,999
Down Payment$499$499$499$499$499$499$499
Property Appreciation$74$152$231$313$398$859$3,566
Total Return$20,784$39,072$57,362$75,654$93,949$185,463$552,379

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

195.29%

Cap Rate

735.45%

Return on Investment

196.35%

property-location

720 Mulberry Ct Celina, TX, 75009

3 bed β€’ 3 bath β€’ 9 guests

Est. $12/mo

Agent

This property is for sale!

Contact Agent

7067

Airbnb Investor Score

$18,210

Annual Profit

735.5%

Cap Rate

195.3%

Cash on Cash

$36,849

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $221/night at 48% occupancy.Projected nightly rate is $177/night at 57% occupancy.

Top 41% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$39,817

Avg annual revenue

57%

Avg occupancy rate

$177

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$35k

$45k

$60k

Sign up to see the data on 10 all comparables

$18,210

Profit

Revenue

$36,849

Operating Expenses

$18,470

Operating Income

$18,379

Mortgage & Taxes

$169

Profit (Cash Flow)

$18,210

$9,325

Cash Investment

Down Payment

$500

Renos & Furnishing

$8,750

Closing Costs

$75

Total

$9,325

DSCR Ratio

Strong

109.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

195.29%

Cap Rate

735.45%

Profit (Cummulative)

$18,210

$1,999

$8,750

$75

$0

Total Gain

$18,310

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

$119

Deductible property tax

$25

Your total deduction

-$16,755

Your adjusted annual income

$150,000 - -$16,755 = $166,755


Taxes on $166,755 (30%)

$50,027

Your old tax bill

$45,000

Your new tax bill

$50,027


Estimated tax savings

-$5,027

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:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • 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: -