BNBCalc.com Rental Arbitrage Analysis Report of 3223 Bainbridge Ln, Frisco, TX 75034, USA

4 bed • 3.5 bath • 12 guests • $3,990

BNB

Calc

Return Metrics

106.92% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

106.92%

Payback Period Days

341

Return on Investment

106.92%

Annual Revenue

$87,220

AirDNA projects $398/night at 60% occupancy ($87,220).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,945

Annual Expenses

$23,339

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,287

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$727

Management & Platform Fees

$218

Platform Fee (i.e. Airbnb)

$218

Property Manager Fee

$0

3223 Bainbridge Ln Frisco, Texas, 75034-0779

4 bed • 3.5 bath • 12 guests • $3,990

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$87,220

Profit (Cash Flow)

$16,002

Payback in 341 days

Cash on Cash Return

106.9%

Annual Revenue

$87,220

AirDNA projects $398/night at 60% occupancy ($87,220)

Occupancy Rate

Avg Daily Rate

Return Metrics

106.92% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

106.92%

Payback Period Days

341