BNBCalc Short Term Rental Investment Analysis 1113 W Bewick St, Fort Worth, TX 76110, USA

3 bed • 1.5 bath • 6 guests • $90,000

BNB

Calc

Report by:

byrontoddyoung@gmail.com

Annual Revenue

$47,314

Profit (Cash Flow)

$22,012

Cap Rate

31.2%

Annual Revenue

$47,314

AirDNA projects $254/night at 51% occupancy ($47,313).

BNB Calc projects a 51% occupancy rate, $254 rate per night.

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

Return Metrics

75.7% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,011	$44,023	$66,035	$88,047	$110,059	$220,118	$660,354
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$884	$1,822	$2,819	$3,877	$5,000	$11,746	$72,000
Down Payment	$18,000	$18,000	$18,000	$18,000	$18,000	$18,000	$18,000
Property Appreciation	$2,700	$5,481	$8,345	$11,295	$14,334	$30,952	$128,453
Total Return	$43,595	$69,327	$95,200	$121,220	$147,394	$280,816	$878,807

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

75.7%

Cap Rate

31.2%

Return on Investment

88.03%

1113 W Bewick St Fort Worth, Texas, 76110-6738

3 bed • 1.5 bath • 6 guests

Purchase Price

Est. $432/mo

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$47,314

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,012

Profit

Revenue

$47,314

Operating Expenses

$19,231

Operating Income

$28,083

Mortgage & Taxes

$6,071

Profit (Cash Flow)

$22,012

$29,075

Cash Investment

Down Payment

$18,000

Renos & Furnishing

$8,375

Closing Costs

$2,700

Total

$29,075

DSCR Ratio

Strong

4.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

75.7%

Cap Rate

31.2%

Return on Investment

88.03%

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

$4,271

Deductible property tax

$891

Your total deduction

-$11,940

Your adjusted annual income

$150,000 - -$11,940 = $161,940

Taxes on $161,940 (30%)

$48,582

Your old tax bill

$45,000

Your new tax bill

$48,582

Estimated tax savings

-$3,582

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