BNBCalc Short Term Rental Investment Analysis 19 Wyck Hill Ln

6 bed • 7.5 bath • 12 guests • $4,189,100

BNB

Calc

Annual Revenue

$160,590

Profit (Cash Flow)

-$156,550

Cap Rate

3.0%

Annual Revenue

$160,590

Airbtics projects $687/night at 64% occupancy ($160,590). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, $687 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$92,945	$135,592	$244,347	$336,142
Occupancy	55%	63%	75%	79%
Nightly Rate	$439	$561	$862	$1,133

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa Jaen 6BR Spacious Home in Fort Worth	$42,510	$188	55%	6	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (198)
Historic Azalea Estate-7 bdrm, 5.5 bath, King beds	$164,219	$1,082	40%	7	6	2	$435	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Luxury: Walk to Stadiums Pool/Spa	$223,812	$916	64%	6	5	3	$299	✅	✅	❌	Y / Y	⭐️ 5 (27)
Luxury Family Friendly Home \| 6 Queen Beds	$144,717	$525	71%	6	4	1	$155	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
Beautiful 6 bedroom Texas size home.	$244,935	$700	92%	6	4	2	$250	✅	❌	❌	Y / Y	⭐️ 4.7 (39)
North Fort Worth Farm Retreat	$250,926	$1,600	42%	8	5	4	$650	✅	✅	❌	Y / Y	⭐️ 5 (24)
Spacious 6BR by AT&T Stadium Stockyard Heated Pool	$131,991	$597	58%	6	3	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (40)
The Best of DFW - Pool, Hot Tub, Cinema Room	$133,991	$439	77%	6	3	1	$310	✅	✅	✅	Y / Y	⭐️ 4.8 (36)
Stylish, Spacious, Convenient - 6-BD/2.5-BA + Pool	$112,250	$439	63%	6	3	1	$360	✅	❌	✅	Y / Y	⭐️ 5 (30)
Two Adjacent Houses With A Private Pool-near DFW	$111,103	$384	78%	7	4	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (9)

Return Metrics

-15.98% 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)	-$156,549	-$313,099	-$469,649	-$626,199	-$782,748	-$1,565,497	-$4,696,493
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,351,280	$3,351,280	$3,351,280	$3,351,280	$3,351,280	$3,351,280	$3,351,280
Down Payment	$837,820	$837,820	$837,820	$837,820	$837,820	$837,820	$837,820
Property Appreciation	$125,673	$255,116	$388,442	$525,768	$667,215	$1,440,700	$5,978,945
Total Return	$4,158,223	$4,131,116	$4,107,893	$4,088,669	$4,073,566	$4,064,302	$5,471,552

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.98%

Cap Rate

Return on Investment

1.04%

19 Wyck Hill Ln Westlake, Texas, 76262-8501

6 bed • 7.5 bath • 12 guests

Purchase Price

Est. $20,093/mo

Inquire about this property

Contact Agent

$4,189,100

Zestimate

$160,590

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $687/night at 64% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$156,045

Avg annual revenue

64%

Avg occupancy rate

$687

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$40k

$110k

$180k

$250k

-$156,550

Profit

Revenue

$160,590

Operating Expenses

$34,557

Operating Income

$126,034

Mortgage & Taxes

$282,583

Profit (Cash Flow)

-$156,550

$979,368

Cash Investment

Down Payment

$837,820

Renos & Furnishing

$15,875

Closing Costs

$125,673

Total

$979,368

DSCR Ratio

Weak

0.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.98%

Cap Rate

Return on Investment

1.04%

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

$198,819

Deductible property tax

$41,472

Your total deduction

$586,813

Your adjusted annual income

$150,000 - $586,813 = -$436,813

Taxes on -$436,813 (30%)

-$131,044

Your old tax bill

$45,000

Your new tax bill

-$131,044

Estimated tax savings

$176,044

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

75,359 sqft

Year built:

2007

Size:

6,515 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
1715 Wisteria Way	4	3	5,347	-	23,988	2003	$0	63
1712 Buckingham Dr	5	5	6,088	-	46,174	2005	$0	81
1813 Buckingham Ct	4	4	5,051	-	45,172	2005	$0	112
1916 Cielo Ct	-	-	5,800	-	36,002	2015	$0	-
2002 Scissortail Pl	-	-	7,433	-	22,359	2018	$0	-
2009 Wood Thrush Ct	4	4	4,022	-	30,479	2013	$0	252
1929 Winter Dr	4	3	2,924	-	86,031	1982	$0	19
2004 Rock Dove Ct	5	5	8,042	-	31,790	2004	$0	144
2001 Wood Thrush Ct	6	5	7,419	-	34,356	2005	$0	77
1632 Wicklow Ln	5	6	5,445	-	54,929	2006	$0	-

Property Details

MLS Status: property-details-mls-status-cancelled

Property Use: Single Family Residence

Stories: 2

Lot size: 75,359 sqft

Building area: 6,515 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 12886-1-12A

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $1,930,000

County Est. Land Value: $534,590

Assessed Land Value: $534,590

County Est. Structure Value: $1,395,410

Market Estimate: $2,846,597

Sale history

Date	Sale Price	% Financed	Buyer
03/08/23	$0	0%	Wael Falts
12/31/18	$0	0%	Absolute Living Realty Llc
04/10/18	$0	0%	Coffindaffer Joint Rev L Trust
08/15/06	$0	0%	Thaddeus Coffindaffer, Jennifer L Coffindaffer Coffindaff
Invalid Date	$0	0%	Thaddeus Coffindaffer, Jennifer L Coffindaffer Coffindaff
Invalid Date	$0	0%	Richard A Nichols, Mariann Nichols

Ownership

Name: Wael Falts

Owner Occupied: No

Owner Mailing Address: 530 W Hickory Ridge Cir, Argyle, Tx 76226

Years Owned: 14

Home Equity: -

Mortgage Balance Remaining: $1,191,598

Financed amount: -

Owner Type: Individual

Lien: Yes

Inherited: No

Foreclosure: No