BNBCalc Short Term Rental Rental Arbitrage Analysis 4141 Frisco Green Ave

2 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$37,635

Profit (Cash Flow)

-$19,722

Cash on Cash Return

-298.8%

Annual Revenue

$37,635

AirDNA projects $140/night at 59% occupancy ($30,169). Airbtics projects $161/night at 64% occupancy ($37,634). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $161 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,455	$37,296	$55,056	$77,921
Occupancy	51%	68%	78%	87%
Nightly Rate	$127	$146	$188	$237

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish Living in Vibrant Frisco	$56,529	$191	76%	2	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (39)
MOMO 2BD/1BA house with backyard in Frisco center	$22,035	$106	55%	2	1	3	$85	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Relaxing Full home. Close to Plano/Frisco/Dallas	$35,457	$132	68%	2	3	2	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
MOMO 2BD/1BA entire house with backyard in Frisco	$24,376	$125	51%	2	1	3	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Comfortable Home-Suite @DFW. Yes,LongStays-30%OFF	$33,349	$105	84%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Entire Apt 1 King 2 Queen Legacy West Pool Frisco	$46,585	$170	72%	2	2	2	$99	✅	❌	❌	Y / Y	⭐️ 4.9 (30)
Central Frisco Townhouse \| Walk to Cafes & Bars	$29,602	$130	57%	2	2	1	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
Bedford Place 2BR With Unbeatable Location!	$45,083	$165	71%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (262)
Frisco downtown cozy home	$35,716	$122	73%	2	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Historic Oak Street Retreat	$59,183	$245	66%	2	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (36)
Gym & Pool Access! Near Cosm Grandscape & Frisco!	$52,177	$162	88%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (107)
Unwind & Discover Joy! Access to Hot Tub and Pool!	$58,860	$187	86%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (116)
Private two bedroom house in The Colony	$27,208	$125	57%	2	1	5	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (33)
Charming 1,100 sq. ft. apt	$41,681	$146	78%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (64)
Relaxing Escape near Frisco! Shop, Explore, Swim!	$77,606	$228	93%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (161)
Steps away from Stonebriar Mall	$25,027	$93	64%	2	2	1	$85	✅	❌	❌	Y / Y	⭐️ 4.9 (33)
⌂Comfortable townhouse nestled in downtown Frisco⌂	$26,267	$128	53%	2	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.6 (32)
New Solar Home W/Office in a walkable Neighborhood	$49,514	$144	92%	2	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (69)
Perfect for Long Stays! Enjoy Pool+PGA Frisco!	$64,640	$203	87%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (112)
Designer Townhouse, Shops at Legacy, Rated No. 1	$41,029	$237	43%	2	3	6	$150	❌	❌	❌	Y / Y	⭐️ 5 (20)
Luxury Apartment in Frisco	$44,625	$147	81%	2	2	3	$130	✅	❌	❌	Y / Y	⭐️ 4.7 (20)
Luxury Town House at Legacy Shops	$53,570	$184	76%	2	3	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (11)
Historic Downtown- Your Home Away From Home!	$38,592	$102	100%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (70)
Kasa \| Family Friendly 2BD + Pool Access \| Plano	$49,670	$171	78%	2	2	2	$79	✅	❌	✅	Y / Y	⭐️ 4.5 (50)
Cozy Historic District Bungalow	$34,190	$125	73%	2	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (20)
Cheerful Modern home near Legacy & Grandcape Shop	$41,942	$132	85%	2	2	7	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
Frisco-2bedroom2bath FurnishedApt StoneBriar Mall	$32,685	$138	63%	2	2	7	$140	✅	❌	✅	Y / Y	⭐️ 4.7 (17)
Comfy @ shops at Legacy in Plano	$31,114	$198	41%	2	2	2	$150	✅	❌	❌	Y / N	⭐️ 4.7 (12)
Frisco 2Bedroom2Bath Modern Apt! StoneBriar Mall	$21,181	$125	43%	2	2	7	$120	✅	❌	✅	Y / Y	⭐️ 4.7 (13)
Sacred Space Bungalow & Yoga Studio	$37,254	$117	87%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (124)
💎 Downtown Frisco Gem 💎	$34,068	$172	52%	2	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Cozy Luxury Corporate Housing (30 night min)	$59,132	$218	71%	2	3	4	$165	❌	❌	❌	Y / Y	⭐️ 5 (9)
Ford Center 2 Bedroom, 3 bed Best Pool Home Start	$31,346	$242	35%	2	2	1	$69	✅	❌	✅	Y / Y	⭐️ 4.8 (96)
Beautiful 2 Bedroom Apartment-Frisco Crossing!	$23,162	$146	40%	2	2	7	$150	✅	❌	❌	Y / N	⭐️ 4.5 (2)
2 Bedroom 1 King & 2 Queen Legacy West Pool Frisco	$49,290	$299	44%	2	2	1	$69	✅	❌	✅	Y / Y	⭐️ 4.8 (171)
MOMO 2BD/2BA house with backyard in Frisco center	$27,625	$131	55%	2	2	2	$105	❌	❌	✅	Y / Y	⭐️ 4.3 (5)
Lovely Stays - Frisco 2/2	$32,307	$128	68%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (9)

Return Metrics

-298.81% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$19,721	-$39,443	-$59,165	-$78,887	-$98,608	-$197,217	-$591,653
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	-$19,721	-$39,443	-$59,165	-$78,887	-$98,608	-$197,217	-$591,653

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-298.81%

Payback Period Days

Return on Investment

-298.81%

4141 Frisco Green Ave Frisco, Texas, 75034

2 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,372

Zestimate

Frisco

Zoning

Laws

$37,635

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $140/night at 59% occupancy.Projected nightly rate is $161/night at 64% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$36,944

Avg annual revenue

65%

Avg occupancy rate

$157

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

$10k

$30k

$55k

$80k

-$19,722

Profit

Revenue

$37,635

Operating Expenses

$16,893

Operating Income

$20,742

Net Effective Rent

$40,464

Profit (Cash Flow)

-$19,722

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-298.81%

Payback Period Days