BNBCalc.com Investment Analysis Report of 5825 Shetland Cir, Frisco, TX, 75034

4 bed • 2.5 bath • 12 guests • $412,905

BNB

Calc

Return Metrics

7.34% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.34%

Cap Rate

8.62%

Return on Investment

22.92%

Annual Revenue

$56,657

AirDNA projects $277/night at 56% occupancy ($56,656). Airbtics projects $259/night at 64% occupancy ($60,542). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$35,470$56,817$87,864$115,984
Occupancy51%65%77%84%
Nightly Rate$184$230$299$362

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Frisco single floor house 4 bedrooms near Tollway
$57,680
$254
59%
42121$149❌❌✅N / Y⭐️ 4.8 (43)Profile

B

FancyHeated spa&pool BBQ GmRm sleeps 10-14 nearDFW
$60,125
$206
74%
42141$160✅❌✅N / Y⭐️ 4.9 (119)Profile

C

Cozy spacious house in Frisco Plano area
$38,318
$233
40%
43141$149❌✅✅N / Y⭐️ 4.8 (39)Profile

D

Spacious Two-Story Home in Frisco w/ EV Charger
$82,628
$332
68%
43122$0❌❌✅N / Y⭐️ 5 (65)Profile

E

Frisco Newly Renovated Oasis
$96,624
$356
73%
4282$250✅✅❌N / Y⭐️ 5 (63)Profile

Operating Expenses

Monthly Expenses

$1,754

Annual Expenses

$21,045

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,172

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$472

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,321

Annual Mortgage & Tax

$27,852

Downpayment

Purchase Price

$412,905

Percent Down

20%

Total Downpayment

$82,581

Total Loan Amount

$330,324

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,980

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$341

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

$19,597

Deductible property tax

$4,088

Est. Depreciation Value

$196,969

Profit on this property

$35,611

Your total deduction

$185,043

So, your new taxable income is your previous income minus your total deduction ($150,000 - $185,043)

-$35,043

Your old tax bill

$45,000

Your new tax bill

-$10,513

Estimated tax savings

$55,513

property-location

5825 Shetland Cir Frisco, Texas, 75034

4 bed • 2.5 bath • 12 guests

Purchase Price

Est. $1,980/mo

Agent

Inquire about this property

Contact Agent

$1,131,800

Zestimate

55

Airbnb Investor Score

$7,759

Annual Profit

8.6%

Cap Rate

7.3%

Cash on Cash

$56,657

Annual Revenue

BNBCalc predicts this property will get $259 per night with 64% occupancy, putting it in the top 49% 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

7.34%

Cap Rate

8.62%

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

$19,597

Deductible property tax

$4,088

Your total deduction

$50,796

Your adjusted annual income

$150,000 - $50,796 = $99,204

Taxes on $99,204 (30%)

$29,761

Your old tax bill

$45,000

Your new tax bill

$29,761

Estimated tax savings

$15,239

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