BNBCalc.com Investment Analysis Report of 2900 Chenault St, Fort Worth, TX, 76111

3 bed • 2 bath • 9 guests • $240,000

BNB

Calc

Return Metrics

16.23% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.23%

Cap Rate

11.05%

Return on Investment

31.23%

Annual Revenue

$46,218

AirDNA projects $171/night at 74% occupancy ($46,217). Airbtics projects $201/night at 58% occupancy ($42,580). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$25,441$37,337$60,588$93,346
Occupancy47%59%71%78%
Nightly Rate$143$167$225$317

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Heart Of Downtown FT. Worth! FREE Parking. Clean!
$31,506
$161
46%
3181$100❌❌✅N / Y⭐️ 4.8 (281)Profile

B

Cozy house 5 minutes from Dwnt, W 7th, Stockyards
$32,845
$124
71%
3162$50❌❌❌N / Y⭐️ 4.9 (91)Profile

C

Newly Furnished Home near Stockyards
$30,453
$141
58%
3162$65❌❌❌N / Y⭐️ 4.8 (183)Profile

D

3Bd w/Rooftop -TCU-Stockyards-Historic FW-Dickies
$82,159
$632
35%
34102$200❌❌✅N / Y⭐️ 5 (74)Profile

E

StockYards! Walk 3 Blocks-Ranch House sleeps 8
$63,128
$294
58%
3581$179✅❌❌N / Y⭐️ 4.9 (122)Profile

Operating Expenses

Monthly Expenses

$1,641

Annual Expenses

$19,688

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,085

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$385

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,349

Annual Mortgage & Tax

$16,188

Downpayment

Purchase Price

$240,000

Percent Down

20%

Total Downpayment

$48,000

Total Loan Amount

$192,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,151

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$198

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

6,996 sqft

Year built:

1922

Size:

1,136 sqft

Type:

SFR

Parking:

-

Heating:

Central

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
166 N Judkins St-NaN7866,4991944$00
3429 Nies St317766,9961941$00
221 Colonial St311,3305,9981923$00
2801 Chenault St421,6726,9962019$00
2502 Race St314808,7991940$01
124 Cottonwood St3206,747$00
821 Fairview St311,2969,9971941$00
3920 Chenault St318045,2491930$00
3925 Lawnwood St319486,9961946$00
3109 Finley St217844,1471954$00

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:6,996 sqft
  • Building area: 1,136 sqft
  • Garage: -
  • Heating: Central
  • Pool: No
  • Fireplaces:
  • Basement: No basement

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 34570-25-1
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $195,137
  • County Est. Land Value: $35,000
  • Assessed Land Value: $35,000
  • County Est. Structure Value: $160,137

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
02/03/09$30,000100%Orchard Breeze Properties Llc
05/25/07$00%Ricardo Del Fiero
04/03/07$00%Ib Property Holdings Llc
04/06/01$00%Jeffery Graham, Shari Graham
03/12/01$00%Covenant Finance Inc, Scott Shannon

Ownership

  • Name: Orchard Breeze Properties Llc
  • Owner Occupied: No
  • Owner Mailing Address: 500 Throckmorton St Apt 602, Fort Worth, TX 76102
  • Years Owned: 190
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Versia Williams Elementary School with 4 star rating
  • Middle School: Riverside Middle School with 3 star rating
  • High School: Carter-Riverside High School with 3 star rating

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$11,391

Deductible property tax

$2,376

Est. Depreciation Value

$134,924

Profit on this property

$26,530

Your total deduction

$122,161

So, your new taxable income is your previous income minus your total deduction ($150,000 - $122,161)

$27,839

Your old tax bill

$45,000

Your new tax bill

$8,352

Estimated tax savings

$36,648

property-location

2900 Chenault St Fort Worth, Texas, 76111

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,151/mo

Agent

This property is for sale!

Contact Agent

101

Airbnb Investor Score

$10,341

Annual Profit

11.1%

Cap Rate

16.2%

Cash on Cash

$46,218

Annual Revenue

BNBCalc predicts this property will get $201 per night with 58% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.23%

Cap Rate

11.05%

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

$11,391

Deductible property tax

$2,376

Your total deduction

$30,187

Your adjusted annual income

$150,000 - $30,187 = $119,813

Taxes on $119,813 (30%)

$35,944

Your old tax bill

$45,000

Your new tax bill

$35,944

Estimated tax savings

$9,056

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