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 743 Emily Ln, Richardson, TX 75081

3 bed β€’ 2 bath β€’ 9 guests β€’ $435,000

BNB

Calc

Annual Revenue

$48,486

Profit (Cash Flow)

-$841

Cap Rate

6.6%

Annual Revenue

$48,486

AirDNA projects $225/night at 59% occupancy ($48,486). Airbtics projects $186/night at 70% occupancy ($47,554). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 59% occupancy rate, $225 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,702$50,899$61,447$70,879
Occupancy60%74%83%90%
Nightly Rate$173$184$196$204

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
❀️ Modern and fully updated 3 bedroom home

No image available

$44,306
$197
55%
321$125❌❌❌Y / Y⭐️ 4.8 (340)
Monthly Discount/Cozy House next to US 75/UTD

No image available

$48,657
$172
74%
322$185βŒβŒβœ…Y / Y⭐️ 4.2 (11)
Richardson Pool Retreat

No image available

$89,738
$256
89%
323$149βœ…βŒβœ…Y / Y⭐️ 5 (46)
Cozy Modern Home - Perfect Work & Getaway Location

No image available

$56,423
$177
84%
321$170❌❌❌Y / Y⭐️ 5 (50)
Cozy 3/2/1 near US75 (Central Expressway)

No image available

$32,501
$148
60%
325$290βŒβŒβœ…Y / Y⭐️ 5 (5)
The Oak | King Bed & HUGE Backyard

No image available

$47,835
$199
61%
322$160βŒβŒβœ…Y / Y⭐️ 4.8 (7)
Cheerful 3/2/2 in sought after neighborhood

No image available

$52,026
$180
74%
3231$290βŒβŒβœ…Y / Y⭐️ 5 (8)
Charm Haven: 3BR, 1.5BA Retreat

No image available

$54,997
$147
100%
322$80❌❌❌Y / Y⭐️ 0 (0)
Beautifully Updated Mid-Term Rental w/ Office

No image available

$58,516
$195
82%
3228$120βŒβŒβœ…Y / Y⭐️ 5 (1)

Return Metrics

-0.77% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$840-$1,681-$2,522-$3,363-$4,203-$8,407-$25,223
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$348,000$348,000$348,000$348,000$348,000$348,000$348,000
Down Payment$87,000$87,000$87,000$87,000$87,000$87,000$87,000
Property Appreciation$13,050$26,491$40,336$54,596$69,284$149,603$620,859
Total Return$447,209$459,809$472,813$486,233$500,080$576,195$1,030,635

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.77%

Cap Rate

6.55%

Return on Investment

15.18%

property-location

743 Emily Ln Richardson, TX, 75081

3 bed β€’ 2 bath β€’ 9 guests

Est. $2,086/mo

Agent

This property is for sale!

Contact Agent

14

Airbnb Investor Score

-$840

Annual Profit

6.6%

Cap Rate

-0.8%

Cash on Cash

$48,486

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $225/night at 59% occupancy.Projected nightly rate is $186/night at 70% occupancy.

Top 71% of comparables

Top 11% 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.

$50,593

Avg annual revenue

70%

Avg occupancy rate

$186

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

$20k

$45k

$65k

$90k

Sign up to see the data on 10 all comparables

-$841

Profit

Revenue

$48,486

Operating Expenses

$19,983

Operating Income

$28,503

Mortgage & Taxes

$29,344

Profit (Cash Flow)

-$841

$108,550

Cash Investment

Down Payment

$87,000

Renos & Furnishing

$8,500

Closing Costs

$13,050

Total

$108,550

DSCR Ratio

Weak

0.97

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.77%

Cap Rate

6.55%

Profit (Cummulative)

-$841

$348,000

$8,500

$13,050

$0

Total Gain

$16,483

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

$20,646

Deductible property tax

$4,307

Your total deduction

$45,108

Your adjusted annual income

$150,000 - $45,108 = $104,892


Taxes on $104,892 (30%)

$31,467

Your old tax bill

$45,000

Your new tax bill

$31,467


Estimated tax savings

$13,533

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: Yes
  • 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: -