BNBCalc.com Investment Analysis Report of 5109 Timber Park Dr, Flower Mound, TX, 75028

4 bed • 2 bath • 12 guests • $420,000

BNB

Calc

Return Metrics

22.22% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

22.22%

Cap Rate

12.41%

Return on Investment

37.84%

Annual Revenue

$75,638

AirDNA projects $351/night at 59% occupancy ($75,638). Airbtics projects $276/night at 67% occupancy ($67,540). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$44,529$62,656$97,493$122,174
Occupancy58%65%84%87%
Nightly Rate$203$254$304$368

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Sweet Home - Four Bedroom three full bathrooms.
$47,645
$183
68%
4362$150❌❌❌N / Y⭐️ 4.8 (201)Profile

B

Nice Heated spa & pool BBQ near DFW sleeps 10-14
$64,650
$203
84%
43141$160✅❌✅N / Y⭐️ 5 (89)Profile

C

Your Home away from Home
$47,370
$204
59%
43124$275✅❌✅N / Y⭐️ 5 (36)Profile

D

Hot tub, 4 bedrooms, 2 king beds
$56,230
$202
74%
43102$150❌✅✅N / Y⭐️ 4.7 (97)Profile

E

ROOMD | Foosball, PS4, Poker Table | 4 BR 2.5 BA
$43,942
$173
63%
43121$155❌❌❌N / Y⭐️ 4.8 (126)Profile

Operating Expenses

Monthly Expenses

$1,959

Annual Expenses

$23,513

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,330

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$630

Management & Platform Fees

$189

Platform Fee (i.e. Airbnb)

$189

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,360

Annual Mortgage & Tax

$28,320

Downpayment

Purchase Price

$420,000

Percent Down

20%

Total Downpayment

$84,000

Total Loan Amount

$336,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,014

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$347

Mortgage Insurance (PMI)

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: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$19,934

Deductible property tax

$4,158

Est. Depreciation Value

$200,157

Profit on this property

$52,125

Your total deduction

$172,123

So, your new taxable income is your previous income minus your total deduction ($150,000 - $172,123)

-$22,123

Your old tax bill

$45,000

Your new tax bill

-$6,637

Estimated tax savings

$51,637

property-location

5109 Timber Park Dr Flower Mound, Texas, 75028

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,014/mo

Agent

Inquire about this property

Contact Agent

$199,300

Zestimate

129

Airbnb Investor Score

$23,805

Annual Profit

12.4%

Cap Rate

22.2%

Cash on Cash

$75,638

Annual Revenue

BNBCalc predicts this property will get $276 per night with 67% occupancy, putting it in the top 48% 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

3%

Revenue Appreciation

0%

Cash on Cash Return

22.22%

Cap Rate

12.41%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$19,934

Deductible property tax

$4,158

Your total deduction

$35,707

Your adjusted annual income

$150,000 - $35,707 = $114,293

Taxes on $114,293 (30%)

$34,288

Your old tax bill

$45,000

Your new tax bill

$34,288

Estimated tax savings

$10,712

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com