BNBCalc Short Term Rental Investment Analysis 1320 College Ave, Fort Worth, TX 76104, USA

3 bed • 3 bath • 9 guests • $465,000

BNB

Calc

Report by:

ellis.f.trevor@gmail.com

Annual Revenue

$53,041

Profit (Cash Flow)

$1,698

Cap Rate

7.1%

Annual Revenue

$53,041

AirDNA projects $274/night at 53% occupancy ($53,040).

BNB Calc projects a 53% occupancy rate, $274 rate per night.

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

Return Metrics

1.46% 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)	$1,698	$3,396	$5,094	$6,792	$8,490	$16,980	$50,940
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,568	$9,418	$14,567	$20,033	$25,837	$60,689	$372,000
Down Payment	$93,000	$93,000	$93,000	$93,000	$93,000	$93,000	$93,000
Property Appreciation	$13,950	$28,318	$43,118	$58,361	$74,062	$159,921	$663,677
Total Return	$113,216	$134,132	$155,779	$178,187	$201,390	$330,590	$1,179,617

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.46%

Cap Rate

7.11%

Return on Investment

17.47%

1320 College Ave Fort Worth, Texas, 76104-4517

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,230/mo

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$53,041

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,698

Profit

Revenue

$53,041

Operating Expenses

$19,975

Operating Income

$33,065

Mortgage & Taxes

$31,367

Profit (Cash Flow)

$1,698

$115,700

Cash Investment

Down Payment

$93,000

Renos & Furnishing

$8,750

Closing Costs

$13,950

Total

$115,700

DSCR Ratio

Acceptable

1.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.46%

Cap Rate

7.11%

Return on Investment

17.47%

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

$22,069

Deductible property tax

$4,604

Your total deduction

$45,576

Your adjusted annual income

$150,000 - $45,576 = $104,424

Taxes on $104,424 (30%)

$31,327

Your old tax bill

$45,000

Your new tax bill

$31,327

Estimated tax savings

$13,673

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