BNBCalc Short Term Rental Rental Arbitrage Analysis 1001 W Rosedale St, Fort Worth, TX, 76104

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$25,772

Profit (Cash Flow)

-$6,163

Cash on Cash Return

-141.7%

Annual Revenue

$25,772

AirDNA projects $111/night at 64% occupancy ($25,946). Airbtics projects $112/night at 63% occupancy ($25,771). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 63% occupancy rate, $112 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,122	$24,020	$32,889	$41,155
Occupancy	54%	63%	71%	76%
Nightly Rate	$93	$100	$122	$142

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Magnolia Street Charm - 1 bedroom in Ft. Worth!	$22,368	$85	68%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Spur's Flat	$21,398	$100	55%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (28)
Private Modern Craftsman Apt<3min walk to Magnolia	$22,013	$127	41%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (163)
The Columbia	$21,547	$100	56%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
The Sundance - Heart of Downtown Ft. Worth w/ 2	$19,922	$97	53%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Cowtown Urban Oasis	$27,318	$124	58%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Cowboy Cozy Retreat	$20,259	$104	50%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Magnolia Moderns	$28,049	$100	73%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (43)
THE Most Unique Stay in Fort Worth-Super Walkable!	$37,356	$160	60%	1	1.5	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (79)
The Yale - Stunning Apartment	$24,321	$100	64%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Culture District Gem	$17,470	$94	48%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
The Cornell	$20,825	$96	56%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Magnolia Haven	$26,684	$122	58%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
1 min walk to W. Magnolia - Cozy Modern Studio!	$25,881	$99	67%	1	1	1	$40	❌	❌	❌	N / N	⭐️ 5 (121)
KingBed/Magnolia/TCU/medicaldistrict/dwntwn/7thst	$26,538	$89	69%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (75)
Hip Haven by Fort Worth Medical District	$70,400	$267	71%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (41)
The Harvard	$20,179	$98	54%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Cheerful 1 bedroom	$23,000	$72	83%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.3 (54)
The Dartmouth	$23,765	$86	72%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (31)
The Princeton	$22,626	$111	53%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Safehouse on Magnolia	$16,247	$71	62%	1	1	14	$100	❌	❌	✅	Y / Y	⭐️ 5 (9)
Perfect 4 Nurses ~ Nomads ~ Fun Seekers! Magnolia	$58,514	$248	63%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (56)
Walk Everywhere from Oleander Flats #101	$23,856	$114	54%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (18)
The Brown	$30,797	$123	66%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4 (15)
Abide on Magnolia	$22,100	$93	63%	1	1	7	$125	❌	❌	✅	Y / Y	⭐️ 5 (14)
Cozy 1 Bedroom with Great Walkability	$20,623	$104	49%	1	1	2	$80	❌	❌	❌	Y / N	⭐️ 5 (30)
1Newly renovated in Fairmount FW Apt 3/ 2nd floor	$27,251	$122	59%	1	1	14	$65	❌	❌	❌	Y / Y	⭐️ 5 (33)
Thira on Magnolia	$20,211	$82	66%	1	1	7	$75	❌	❌	✅	Y / Y	⭐️ 5 (25)
1Newly renovated 1 bd Apt 4 / 2nd floor	$26,001	$111	63%	1	1	7	$65	❌	❌	❌	Y / Y	⭐️ 5 (19)
1Cute renovated 1 bd in Fairmount/ Apt 2. 1st fl	$20,862	$114	50%	1	1	7	$65	❌	❌	❌	Y / Y	⭐️ 5 (35)
Downtown Fort Worth Luxe Retreat \| Pool \| Gym	$24,640	$99	68%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (17)
Urban Elegance Escape In Downtown Fort Worth\| Pool	$26,986	$101	73%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (22)
Cityscape Luxury Living \| 1BD \| Pool \| Gym \| BBQ	$50,676	$161	86%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (11)
Vintage	$19,209	$64	82%	1	1	14	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
FW Gem - 7 min to Dickies/Stockyards/So Much More!	$28,028	$93	76%	1	1	1	$40	❌	❌	❌	Y / N	⭐️ 5 (110)
Beautiful Hidden Gem! Close to Everything!	$22,242	$103	59%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (54)
Charming Guest Cottage - Magnolia District!	$18,666	$68	75%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (134)
Luxora Downtown Retreat \| Resort Style Pool \| Gym	$37,919	$140	74%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
The Urban Elite 1BD Suite Downtown \| Pool \| Gym \|	$44,590	$131	93%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (11)
Luxe Comfort 1-Bedroom Retreat	$21,888	$130	46%	1	1.5	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (3)

Return Metrics

-141.67% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,162	-$12,325	-$18,488	-$24,650	-$30,813	-$61,626	-$184,880
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$6,162	-$12,325	-$18,488	-$24,650	-$30,813	-$61,626	-$184,880

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-141.67%

Payback Period Days

Return on Investment

-141.67%

1001 W Rosedale St Fort Worth, Texas, 76104

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$25,772

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $111/night at 64% occupancy.Projected nightly rate is $112/night at 63% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$27,080

Avg annual revenue

63%

Avg occupancy rate

$112

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

$35k

$50k

$70k

-$6,163

Profit

Revenue

$25,772

Operating Expenses

$15,350

Operating Income

$10,421

Net Effective Rent

$16,584

Profit (Cash Flow)

-$6,163

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-141.67%

Payback Period Days