BNBCalc Short Term Rental Investment Analysis 2404 Webster Dr, Plano, TX 75075

4 bed • 3 bath • 12 guests • $684,900

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$64,659

Profit (Cash Flow)

-$3,628

Cap Rate

6.2%

Annual Revenue

$64,659

AirDNA projects $325/night at 48% occupancy ($56,978). Airbtics projects $281/night at 63% occupancy ($64,659). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $281 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$51,956	$66,282	$83,095	$93,277
Occupancy	53%	62%	72%	84%
Nightly Rate	$209	$289	$323	$339

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Luxury Home \| Pool Oasis & Backyard Retreat	$100,533	$327	84%	4	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (17)
The best home away from home! Come see why	$33,657	$209	44%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (177)
Remodeled 4 bedroom home with pool and pool table	$85,498	$320	73%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (89)
Luxuriously Updated-Open Modern Layout-Pool	$92,471	$307	71%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (146)
Remodeled Luxury House with Heated Pool and Spa	$75,887	$454	43%	4	3	3	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (26)
Charming 4 bedroom home with pool	$47,426	$209	62%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (202)
Spacious & Welcoming 4bd House w/pool	$65,953	$212	85%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (36)
The Regal Oasis \| Water Fun \| Foosball	$34,722	$179	53%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (12)
Bohemian Castle - A Truly Unique Experience.	$65,547	$272	62%	4	3	4	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Pool and a Versatile spots yard. BBQ, Sleep 16	$66,612	$325	56%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (13)

Return Metrics

-2.15% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,627	-$7,255	-$10,883	-$14,510	-$18,138	-$36,277	-$108,832
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,728	$13,872	$21,456	$29,508	$38,056	$89,389	$547,920
Down Payment	$136,980	$136,980	$136,980	$136,980	$136,980	$136,980	$136,980
Property Appreciation	$20,547	$41,710	$63,508	$85,960	$109,086	$235,548	$977,532
Total Return	$160,627	$185,306	$211,061	$237,938	$265,984	$425,640	$1,553,599

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.15%

Cap Rate

6.21%

Return on Investment

14.05%

2404 Webster Dr Plano, TX, 75075

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,285/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$3,627

Annual Profit

6.2%

Cap Rate

-2.2%

Cash on Cash

$64,659

Annual Revenue

BNBCalc predicts this property will get $281 per night with 63% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$66,830

Avg annual revenue

63%

Avg occupancy rate

$281

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$35k

$55k

$75k

$100k

-$3,628

Profit

Revenue

$64,659

Operating Expenses

$22,086

Operating Income

$42,573

Mortgage & Taxes

$46,201

Profit (Cash Flow)

-$3,628

$168,277

Cash Investment

Down Payment

$136,980

Renos & Furnishing

$10,750

Closing Costs

$20,547

Total

$168,277

DSCR Ratio

Weak

0.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.15%

Cap Rate

6.21%

Return on Investment

14.05%

STR 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

$32,506

Deductible property tax

$6,781

Your total deduction

$72,963

Your adjusted annual income

$150,000 - $72,963 = $77,037

Taxes on $77,037 (30%)

$23,111

Your old tax bill

$45,000

Your new tax bill

$23,111

Estimated tax savings

$21,889

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

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: -