BNBCalc Short Term Rental Rental Arbitrage Analysis 7555 Warren Pkwy, Frisco, TX 75034, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$63,136

Profit (Cash Flow)

$18,028

Cash on Cash Return

191.8%

Annual Revenue

$63,136

AirDNA projects $258/night at 67% occupancy ($63,136).

BNB Calc projects a 67% occupancy rate, $258 rate per night.

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

Return Metrics

191.79% 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)	$18,028	$36,056	$54,085	$72,113	$90,141	$180,283	$540,851
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	$18,028	$36,056	$54,085	$72,113	$90,141	$180,283	$540,851

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

191.79%

Payback Period Days

190

Return on Investment

191.79%

7555 Warren Pkwy Frisco, Texas, 75034

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Frisco

Zoning

Laws

$63,136

Annual Revenue

Projected nightly rate is $258/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,028

Profit

Revenue

$63,136

Operating Expenses

$11,508

Operating Income

$51,628

Net Effective Rent

$33,600

Profit (Cash Flow)

$18,028

$9,400

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,900

Total

$9,400

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

191.79%

Payback Period Days

190