BNBCalc Short Term Rental Rental Arbitrage Analysis 4701 Charles Pl, Plano, TX 75093, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$49,995

Profit (Cash Flow)

$6,007

Cash on Cash Return

68.5%

Annual Revenue

$49,995

AirDNA projects $232/night at 59% occupancy ($49,994).

BNB Calc projects a 59% occupancy rate, $232 rate per night.

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

Return Metrics

68.46% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,007	$12,014	$18,021	$24,029	$30,036	$60,073	$180,219
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	$6,007	$12,014	$18,021	$24,029	$30,036	$60,073	$180,219

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

68.46%

Payback Period Days

533

Return on Investment

68.46%

4701 Charles Pl Plano, Texas, 75093

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Plano

Zoning

Laws

$49,995

Annual Revenue

Projected nightly rate is $232/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,007

Profit

Revenue

$49,995

Operating Expenses

$17,899

Operating Income

$32,095

Net Effective Rent

$26,088

Profit (Cash Flow)

$6,007

$8,774

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,274

Total

$8,774

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

68.46%

Payback Period Days

533