BNBCalc Short Term Rental Investment Analysis 7444 Rose Crest Blvd, Forest Hill, TX 76140, USA

4 bed • 2 bath • 10 guests • $300,000

BNB

Calc

Annual Revenue

$27,693

Profit (Cash Flow)

-$22,159

Cap Rate

3.0%

Annual Revenue

$27,693

AirDNA projects $223/night at 48% occupancy ($39,095).

BNB Calc projects a 34% occupancy rate, $223 rate per night.

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

Return Metrics

-211.04% 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)	-$22,159	-$44,318	-$66,477	-$88,637	-$110,796	-$221,592	-$664,778
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$286,840	$273,951	$261,340	$249,015	$236,985	$181,582	$63,400

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-211.04%

Cap Rate

3.03%

Return on Investment

-77.32%

7444 Rose Crest Blvd Fort Worth, Texas, 76140-2099

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$27,693

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$22,159

Profit

Revenue

$27,693

Operating Expenses

$18,600

Operating Income

$9,093

Mortgage & Taxes

$31,252

Profit (Cash Flow)

-$22,159

$10,500

Cash Investment

Down Payment

Renos & Furnishing

$10,500

Closing Costs

Total

$10,500

DSCR Ratio

Weak

0.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-211.04%

Cap Rate

3.03%

Return on Investment

-77.32%

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

$12,613

Deductible property tax

$12,000

Your total deduction

$49,719

Your adjusted annual income

$150,000 - $49,719 = $100,281

Taxes on $100,281 (30%)

$30,084

Your old tax bill

$45,000

Your new tax bill

$30,084

Estimated tax savings

$14,916

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