BNBCalc.com Investment Analysis Report of 10413 Hunter Run, Frisco, TX, 75035

3 bed • 2 bath • 9 guests • $550,000

BNB

Calc

Return Metrics

2.82% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

14%

Revenue Appreciation:

0%

Cash on Cash Return

2.82%

Cap Rate

8.39%

Return on Investment

62.86%

Annual Revenue

$68,801

AirDNA projects $273/night at 69% occupancy ($68,801). Airbtics projects $205/night at 67% occupancy ($50,166). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$37,133$54,691$65,055$86,035
Occupancy59%71%78%85%
Nightly Rate$164$202$219$265

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Plano/Frisco Exquisite Brand New Home built 2020
$38,437
$440
18%
3381$225❌❌❌N / Y⭐️ 5 (3)Profile

B

★One of a Kind! Relaxing Home in Frisco 3BR 2.5 BA
$46,035
$179
68%
3383$165❌❌✅N / Y⭐️ 4.7 (73)Profile

C

Townhouse in Frisco 3 BR 5 beds
$28,421
$231
29%
33141$139❌❌✅N / Y⭐️ 4.9 (62)Profile

D

The Luxury Stay| Legacy West| Upscale/Zen Patio|
$48,249
$230
55%
3482$195❌❌❌N / Y⭐️ 5 (19)Profile

E

Gorgeous Townhome, Legacy Entertainment Experience
$38,089
$204
49%
3482$125❌❌❌N / Y⭐️ 4.9 (67)Profile

Operating Expenses

Monthly Expenses

$1,885

Annual Expenses

$22,624

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,273

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$573

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

Property Manager Fee

$0

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

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: -

property-location

10413 Hunter Run Frisco, Texas, 75035

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,638/mo

Agent

Inquire about this property

Contact Agent

$1,131,800

Zestimate

35

Airbnb Investor Score

$3,816

Annual Profit

8.4%

Cap Rate

2.8%

Cash on Cash

$68,801

Annual Revenue

BNBCalc predicts this property will get $205 per night with 67% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

14%

Revenue Appreciation

0%

Cash on Cash Return

2.82%

Cap Rate

8.39%