BNBCalc Short Term Rental Investment Analysis 2816 Van Horn Ave, Fort Worth, TX 76111, USA

2 bed • 2 bath • 6 guests • $160,000

BNB

Calc

Annual Revenue

$69,893

Profit (Cash Flow)

$26,492

Cap Rate

24.5%

Annual Revenue

$69,893

AirDNA projects $208/night at 59% occupancy ($44,822).

BNB Calc projects a 92% occupancy rate, $208 rate per night.

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

Return Metrics

137.26% 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)	$26,492	$52,984	$79,477	$105,969	$132,462	$264,924	$794,774
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$152,000	$152,000	$152,000	$152,000	$152,000	$152,000	$152,000
Down Payment	$8,000	$8,000	$8,000	$8,000	$8,000	$8,000	$8,000
Property Appreciation	$4,800	$9,744	$14,836	$20,081	$25,483	$55,026	$228,361
Total Return	$191,292	$222,728	$254,313	$286,051	$317,946	$479,951	$1,183,136

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

137.26%

Cap Rate

24.54%

Return on Investment

174.48%

2816 Van Horn Ave Fort Worth, Texas, 76111-3628

2 bed • 2 bath • 6 guests

Purchase Price

Est. $767/mo

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$69,893

Annual Revenue

Projected nightly rate is $208/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,492

Profit

Revenue

$69,893

Operating Expenses

$30,624

Operating Income

$39,269

Mortgage & Taxes

$12,776

Profit (Cash Flow)

$26,492

$19,300

Cash Investment

Down Payment

$8,000

Renos & Furnishing

$6,500

Closing Costs

$4,800

Total

$19,300

DSCR Ratio

Strong

3.07

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

137.26%

Cap Rate

24.54%

Return on Investment

174.48%

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

$6,982

Deductible property tax

$3,360

Your total deduction

-$10,564

Your adjusted annual income

$150,000 - -$10,564 = $160,564

Taxes on $160,564 (30%)

$48,169

Your old tax bill

$45,000

Your new tax bill

$48,169

Estimated tax savings

-$3,169

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