Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 912 Redondo Cir, Plano, TX 75075

4 bed • 2 bath • 12 guests • $545,000

BNB

Calc

Annual Revenue

$42,021

Profit (Cash Flow)

-$13,885

Cap Rate

4.2%

Annual Revenue

$42,021

AirDNA projects $177/night at 65% occupancy ($42,021). Airbtics projects $303/night at 58% occupancy ($64,187). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, $177 rate per night.

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

Percentiles25%50%75%90%
Revenue$32,742$57,164$91,502$157,614
Occupancy45%59%71%84%
Nightly Rate$192$255$340$502

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
$59,252
$194
79%
421$210✅❌✅Y / Y⭐️ 4.8 (88)
$50,210
$202
64%
423$149✅✅✅Y / Y⭐️ 4.8 (82)
$33,274
$152
59%
422$150❌❌✅Y / Y⭐️ 4.7 (39)
$48,283
$172
70%
421$264✅❌✅Y / Y⭐️ 4.8 (43)
$49,072
$186
69%
431$150❌❌❌Y / Y⭐️ 4.8 (150)
$29,241
$202
36%
431$175❌❌✅Y / Y⭐️ 5 (192)
$51,441
$156
84%
431$120❌❌❌Y / Y⭐️ 5 (104)
$34,942
$213
44%
432$160✅❌❌Y / Y⭐️ 4.9 (39)
$41,404
$229
46%
432$150❌❌✅Y / Y⭐️ 4.8 (57)
$49,789
$288
44%
432$200✅❌✅Y / Y⭐️ 4.7 (25)
$100,384
$400
65%
422$215✅❌❌Y / Y⭐️ 5 (159)
$66,182
$191
90%
432$162✅✅❌Y / Y⭐️ 5 (15)
$63,976
$189
88%
432$162✅✅❌Y / Y⭐️ 4.9 (60)
$40,911
$138
78%
431$149❌❌❌Y / Y⭐️ 4.5 (82)
$64,012
$193
90%
435$200✅❌❌Y / Y⭐️ 5 (32)
$109,660
$422
71%
421$0✅❌✅Y / Y⭐️ 4.7 (17)
$45,988
$322
36%
433$250✅✅❌Y / Y⭐️ 4.9 (35)
$55,340
$315
48%
434$0✅❌✅Y / Y⭐️ 5 (98)
$22,062
$141
35%
422$185✅❌✅Y / Y⭐️ 3.9 (27)
$65,399
$285
59%
434$150❌❌❌Y / Y⭐️ 4.9 (41)
$48,545
$200
65%
4221$199❌❌✅Y / Y⭐️ 4.8 (12)
$33,469
$155
59%
4221$199❌❌✅Y / Y⭐️ 4.8 (38)
$80,923
$335
66%
432$0✅❌✅Y / Y⭐️ 4.8 (91)
$71,764
$247
73%
421$233✅❌✅Y / Y⭐️ 4.8 (25)
$46,300
$357
34%
433$250✅✅❌Y / Y⭐️ 4.8 (83)
$92,944
$413
60%
432$185✅✅✅Y / Y⭐️ 5 (41)
$73,839
$298
66%
431$160✅❌✅Y / Y⭐️ 5 (7)
$50,589
$263
52%
4330$155❌❌✅Y / Y⭐️ 5 (16)
$170,928
$645
72%
433$250✅✅❌Y / Y⭐️ 4.8 (74)
$57,299
$283
51%
422$225✅❌❌Y / Y⭐️ 4.8 (62)
$61,436
$218
77%
432$0✅❌✅Y / Y⭐️ 4.8 (36)
$84,759
$249
93%
4230$0✅❌✅Y / Y⭐️ 5 (6)
$140,122
$589
65%
421$258✅❌✅Y / Y⭐️ 4 (1)
$75,955
$390
50%
433$380✅✅✅Y / Y⭐️ 5 (6)
$104,656
$493
58%
432$0❌❌❌Y / Y⭐️ 5 (9)
$179,340
$1,000
49%
4330$250✅✅❌Y / Y⭐️ 5 (1)

Return Metrics

-10.22% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$13,885-$27,770-$41,656-$55,541-$69,427-$138,854-$416,562
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$436,000$436,000$436,000$436,000$436,000$436,000$436,000
Down Payment$109,000$109,000$109,000$109,000$109,000$109,000$109,000
Property Appreciation$16,350$33,190$50,536$68,402$86,804$187,434$777,858
Total Return$547,464$550,419$553,879$557,860$562,377$593,580$906,295

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-10.22%

Cap Rate

4.19%

Return on Investment

5.75%

property-location

912 Redondo Cir Plano, TX, 75075

4 bed • 2 bath • 12 guests

Est. $2,614/mo

Agent

This property is for sale!

Contact Agent

-33

Airbnb Investor Score

-$13,885

Annual Profit

4.2%

Cap Rate

-10.2%

Cash on Cash

$42,021

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $177/night at 65% occupancy.Projected nightly rate is $303/night at 58% occupancy.

Top 44% of comparables

Top 86% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$64,860

Avg annual revenue

58%

Avg occupancy rate

$303

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

$20k

$70k

$125k

$180k

Sign up to see the data on 40 all comparables

-$13,885

Profit

Revenue

$42,021

Operating Expenses

$19,143

Operating Income

$22,879

Mortgage & Taxes

$36,764

Profit (Cash Flow)

-$13,885

$135,850

Cash Investment

Down Payment

$109,000

Renos & Furnishing

$10,500

Closing Costs

$16,350

Total

$135,850

DSCR Ratio

Weak

0.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.22%

Cap Rate

4.19%

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

$25,866

Deductible property tax

$5,395

Your total deduction

$69,327

Your adjusted annual income

$150,000 - $69,327 = $80,673

Taxes on $80,673 (30%)

$24,202

Your old tax bill

$45,000

Your new tax bill

$24,202

Estimated tax savings

$20,798

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: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -