BNBCalc Short Term Rental Investment Analysis 10113 Burtrum Dr, Fort Worth, TX 76177, USA

4 bed • 2.5 bath • 8 guests • $450,000

BNB

Calc

Annual Revenue

$52,990

Profit (Cash Flow)

$5,066

Cap Rate

7.3%

Annual Revenue

$52,990

AirDNA projects $234/night at 58% occupancy ($49,570).

BNB Calc projects a 62% occupancy rate, $234 rate per night.

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

Return Metrics

4.43% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,065	$10,131	$15,196	$20,262	$25,327	$50,655	$151,965
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$359,999	$359,999	$359,999	$359,999	$359,999	$359,999	$359,999
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$468,565	$487,536	$506,923	$526,741	$547,000	$655,417	$1,244,233

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.43%

Cap Rate

7.33%

Return on Investment

20.83%

10113 Burtrum Dr Fort Worth, Texas, 76177-1640

4 bed • 2.5 bath • 8 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$52,990

Annual Revenue

AirDNA projects $234/night at 58% occupancy ($49,570.91).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,066

Profit

Revenue

$52,990

Operating Expenses

$19,969

Operating Income

$33,021

Mortgage & Taxes

$27,955

Profit (Cash Flow)

$5,066

$114,125

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$10,625

Closing Costs

$13,500

Total

$114,125

DSCR Ratio

Acceptable

1.18

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.43%

Cap Rate

7.33%

Return on Investment

20.83%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$18,117

Deductible property tax

$4,500

Your total deduction

$92,937

Your adjusted annual income

$150,000 - $92,937 = $57,063

Taxes on $57,063 (30%)

$17,119

Your old tax bill

$45,000

Your new tax bill

$17,119

Estimated tax savings

$27,881