BNBCalc Short Term Rental Investment Analysis 2020 Yucca Ave, Fort Worth, TX 76111, USA

3 bed • 3 bath • 6 guests • $325,000

BNB

Calc

Annual Revenue

$52,880

Profit (Cash Flow)

$32,086

Cap Rate

9.9%

Annual Revenue

$52,880

AirDNA projects $254/night at 57% occupancy ($52,880).

BNB Calc projects a 56.99999999999999% occupancy rate, $254 rate per night.

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

Return Metrics

92.33% 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)	$32,085	$64,171	$96,256	$128,342	$160,428	$320,856	$962,568
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$308,750	$308,750	$308,750	$308,750	$308,750	$308,750	$308,750
Down Payment	$16,250	$16,250	$16,250	$16,250	$16,250	$16,250	$16,250
Property Appreciation	$14,950	$30,587	$46,944	$64,054	$81,950	$184,565	$927,661
Total Return	$372,035	$419,758	$468,201	$517,396	$567,378	$830,421	$2,215,230

Property Appreciation:

4.6%

Revenue Appreciation:

Cash on Cash Return

92.33%

Cap Rate

9.87%

Return on Investment

148.46%

2020 Yucca Ave Fort Worth, Texas, 76111-1334

3 bed • 3 bath • 6 guests

Purchase Price

Est. $1,559/mo

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$52,880

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$32,086

Profit

Revenue

$52,880

Operating Expenses

$20,794

Operating Income

$32,086

Mortgage & Taxes

Profit (Cash Flow)

$32,086

$34,750

Cash Investment

Down Payment

$16,250

Renos & Furnishing

$8,750

Closing Costs

$9,750

Total

$34,750

DSCR Ratio

Strong

1.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

4.6%

Revenue Appreciation

Cash on Cash Return

92.33%

Cap Rate

9.87%

Return on Investment

148.46%

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

$15,229

Deductible property tax

Your total deduction

$19,829

Your adjusted annual income

$150,000 - $19,829 = $130,171

Taxes on $130,171 (30%)

$39,051

Your old tax bill

$45,000

Your new tax bill

$39,051

Estimated tax savings

$5,949

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