BNBCalc.com Investment Analysis Report of 810 Fall Dr, Allen, TX, 75002

5 bed • 3 bath • 15 guests • $525,000

BNB

Calc

Return Metrics

9.84% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

3%

Cash on Cash Return

9.84%

Cap Rate

13.19%

Return on Investment

15.66%

Annual Revenue

$112,057

AirDNA projects $472/night at 55% occupancy ($94,817). Airbtics projects $263/night at 63% occupancy ($60,517). Airbtics predicts this property will perform in the 50% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$37,278$52,714$80,038$125,834
Occupancy54%64%71%79%
Nightly Rate$183$218$297$423

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Pool PlayHouse: Firepit, Grill, Games & Sunlounger
$50,683
$224
58%
4282$190✅❌❌N / Y⭐️ 5 (45)Profile

B

Stylish Pad - in Heart of Allen
$32,953
$186
44%
4282$200❌❌✅N / Y⭐️ 4.6 (31)Profile

C

@65TV Big House 5BRM Sweet home Plano Allen Frisco
$66,615
$185
89%
52102$198❌❌❌N / Y⭐️ 4.3 (32)Profile

D

Heated Pool~Pool Table~SPA~Home Theatre~Sleeps-20
$161,499
$670
65%
66202$350✅✅✅N / Y⭐️ 4.9 (70)Profile

E

Cozy Spacious Home sleeps upto 16!
$73,070
$359
54%
54163$175❌❌✅N / Y⭐️ 5 (41)Profile

Operating Expenses

Monthly Expenses

$3,566

Annual Expenses

$42,792

Utilities

$905

Internet + TV

$100

Water/Sewer

$250

Garbage

$50

Electric

$400

Gas

$55

Other

$50

Maintenance

$980

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$280

Management & Platform Fees

$1,681

Platform Fee (i.e. Airbnb)

$280

Property Manager Fee

$1,401

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

810 Fall Dr Allen, Texas, 75002

5 bed • 3 bath • 15 guests

Purchase Price

Est. $2,518/mo

Agent

Inquire about this property

Contact Agent

$605,794

Zestimate

99

Airbnb Investor Score

$30,540

Annual Profit

13.2%

Cap Rate

9.8%

Cash on Cash

$112,057

Annual Revenue

BNBCalc predicts this property will get $263 per night with 63% occupancy, putting it in the top 50% 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

3%

Cash on Cash Return

9.84%

Cap Rate

13.19%