BNBCalc Short Term Rental Investment Analysis 1120 Bradford St, Celina, TX 75009

4 bed • 3 bath • 12 guests • $747,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$56,803

Profit (Cash Flow)

-$14,652

Cap Rate

4.8%

Annual Revenue

$56,803

AirDNA projects $245/night at 49% occupancy ($43,847). Airbtics projects $324/night at 48% occupancy ($56,802). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 48% occupancy rate, $324 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,482	$51,844	$87,971	$111,854
Occupancy	39%	47%	50%	74%
Nightly Rate	$278	$312	$376	$434

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lavish Celina Home w/ Patio & Game Room!	$84,850	$389	51%	4	4	2	$310	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Texas Farmhouse on 10 Acres with Pool &Hot tub Spa	$111,613	$561	49%	4	3	2	$229	✅	✅	✅	Y / Y	⭐️ 5 (54)
Giant House near Frisco	$114,023	$421	74%	4	5	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (16)
SKYLANE * SLEEPS 14 * 3500 SQFT * Spacious!!	$57,389	$320	49%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
The 1913, The Premiere 4/2 in Downtown Celina	$46,299	$275	46%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Gorgeous fully furnished home!	$15,867	$289	15%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4 (1)
Elegant, Clean & Family Friendly Home-Prosper, TX	$89,012	$304	80%	4	3	7	$0	❌	❌	✅	Y / N	⭐️ 5 (1)
Feel at home with your family and friends	$26,125	$166	43%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Expansive Pilot Point Home w/ Fireplace!	$43,554	$340	35%	4	5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beautiful and Spacious 4 Bedroom Home - Little Elm	$24,339	$175	38%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.3 (6)

Return Metrics

-8.02% 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)	-$14,651	-$29,303	-$43,955	-$58,607	-$73,259	-$146,518	-$439,556
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,338	$15,129	$23,401	$32,183	$41,507	$97,494	$597,600
Down Payment	$149,400	$149,400	$149,400	$149,400	$149,400	$149,400	$149,400
Property Appreciation	$22,410	$45,492	$69,267	$93,755	$118,977	$256,905	$1,066,165
Total Return	$164,496	$180,718	$198,113	$216,731	$236,625	$357,280	$1,373,608

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.02%

Cap Rate

4.78%

Return on Investment

8.26%

1120 Bradford St Celina, TX, 75009

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,583/mo

This property is for sale!

Contact Agent

-22

Airbnb Investor Score

-$14,651

Annual Profit

4.8%

Cap Rate

-8.0%

Cash on Cash

$56,803

Annual Revenue

BNBCalc predicts this property will get $324 per night with 48% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$61,307

Avg annual revenue

48%

Avg occupancy rate

$324

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

$15k

$45k

$80k

$115k

-$14,652

Profit

Revenue

$56,803

Operating Expenses

$21,064

Operating Income

$35,738

Mortgage & Taxes

$50,390

Profit (Cash Flow)

-$14,652

$182,560

Cash Investment

Down Payment

$149,400

Renos & Furnishing

$10,750

Closing Costs

$22,410

Total

$182,560

DSCR Ratio

Weak

0.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.02%

Cap Rate

4.78%

Return on Investment

8.26%

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

$35,453

Deductible property tax

$7,395

Your total deduction

$90,139

Your adjusted annual income

$150,000 - $90,139 = $59,861

Taxes on $59,861 (30%)

$17,958

Your old tax bill

$45,000

Your new tax bill

$17,958

Estimated tax savings

$27,042

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: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -