BNBCalc Short Term Rental Investment Analysis 166 N Judkins St, Fort Worth, TX 76111, USA

3 bed • 1 bath • 6 guests • $115,000

BNB

Calc

Annual Revenue

$38,307

Profit (Cash Flow)

$9,619

Cap Rate

15.1%

Annual Revenue

$38,307

AirDNA projects $228/night at 46% occupancy ($38,306).

BNB Calc projects a 46% occupancy rate, $228 rate per night.

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

Return Metrics

27.72% 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)	$9,619	$19,238	$28,857	$38,476	$48,095	$96,191	$288,573
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$92,000	$92,000	$92,000	$92,000	$92,000	$92,000	$92,000
Down Payment	$23,000	$23,000	$23,000	$23,000	$23,000	$23,000	$23,000
Property Appreciation	$3,450	$7,003	$10,663	$14,433	$18,316	$39,550	$164,135
Total Return	$128,069	$141,241	$154,520	$167,909	$181,412	$250,741	$567,708

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.72%

Cap Rate

15.11%

Return on Investment

40.91%

166 N Judkins St Fort Worth, Texas, 76111-3914

3 bed • 1 bath • 6 guests

Purchase Price

Est. $552/mo

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$38,307

Annual Revenue

Projected nightly rate is $228/night at 46% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,619

Profit

Revenue

$38,307

Operating Expenses

$20,930

Operating Income

$17,377

Mortgage & Taxes

$7,758

Profit (Cash Flow)

$9,619

$34,700

Cash Investment

Down Payment

$23,000

Renos & Furnishing

$8,250

Closing Costs

$3,450

Total

$34,700

DSCR Ratio

Strong

2.24

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.72%

Cap Rate

15.11%

Return on Investment

40.91%

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

$5,458

Deductible property tax

$1,139

Your total deduction

$2,912

Your adjusted annual income

$150,000 - $2,912 = $147,088

Taxes on $147,088 (30%)

$44,126

Your old tax bill

$45,000

Your new tax bill

$44,126

Estimated tax savings

$874

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