BNBCalc Short Term Rental Investment Analysis 1025 W 10th St, Fort Worth, TX 76102, USA

1 bed • 1 bath • 2 guests • $225,000

BNB

Calc

Report by:

byrontoddyoung@gmail.com

Annual Revenue

$30,936

Profit (Cash Flow)

-$1,343

Cap Rate

6.1%

Annual Revenue

$30,936

AirDNA projects $121/night at 70% occupancy ($30,936).

BNB Calc projects a 70% occupancy rate, $121 rate per night.

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

Return Metrics

-2.39% 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)	-$1,343	-$2,686	-$4,029	-$5,373	-$6,716	-$13,433	-$40,299
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,210	$4,557	$7,048	$9,693	$12,502	$29,365	$180,000
Down Payment	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000
Property Appreciation	$6,750	$13,702	$20,863	$28,239	$35,836	$77,381	$321,134
Total Return	$52,617	$60,573	$68,882	$77,560	$86,622	$138,313	$505,834

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.39%

Cap Rate

6.14%

Return on Investment

13.6%

1025 W 10th St Fort Worth, Texas, 76102

1 bed • 1 bath • 2 guests

Purchase Price

Est. $1,079/mo

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$30,936

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,343

Profit

Revenue

$30,936

Operating Expenses

$17,102

Operating Income

$13,834

Mortgage & Taxes

$15,178

Profit (Cash Flow)

-$1,343

$56,000

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$4,250

Closing Costs

$6,750

Total

$56,000

DSCR Ratio

Weak

0.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.39%

Cap Rate

6.14%

Return on Investment

13.6%

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

$10,679

Deductible property tax

$2,228

Your total deduction

$24,220

Your adjusted annual income

$150,000 - $24,220 = $125,780

Taxes on $125,780 (30%)

$37,734

Your old tax bill

$45,000

Your new tax bill

$37,734

Estimated tax savings

$7,266

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