4504 Bayport Dr Frisco, Texas, 75036-8252
4 bed • 2.5 bath • 10 guests • $2,800
Annual Revenue
$110,855
Profit (Cash Flow)
$50,844
Payback in 97 daysCash on Cash Return
375.9%
Annual Revenue
$110,855
AirDNA projects $453/night at 67% occupancy ($110,855)
Occupancy Rate
Avg Daily Rate
Return Metrics
375.92% cash on cash return is a excellent return over the next 1 year.
Cashflow Over Time
Revenue Appreciation
0%
Cash on Cash Return
375.92%
Payback Period Days
97