BNBCalc Short Term Rental Investment Analysis 6019 Sunnyside Dr, Fort Worth, TX, 76119

3 bed • 4 bath • 9 guests • $61,600

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$40,659

Profit (Cash Flow)

$17,538

Cap Rate

35.2%

Annual Revenue

$40,659

AirDNA projects $242/night at 46% occupancy ($40,658). Airbtics projects $174/night at 56% occupancy ($35,589). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 46% occupancy rate, $242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,233	$38,726	$55,125	$71,437
Occupancy	43%	57%	71%	79%
Nightly Rate	$138	$174	$200	$233

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Home Near TCU, ATTStadium	$26,882	$137	48%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (35)
River view scenic home	$30,704	$242	33%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Maison EMN	$36,132	$148	61%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Beautiful New DFW 3BR 2BA Home Near AT&T Stadium	$37,026	$208	44%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Cozy quiet home near fun venues.	$33,158	$126	71%	3	2	1	$18	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Near Hwys & FTWpets ok 3bdrm*remodeled	$22,696	$117	53%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
The Green Door Getaway!! AT&T Stadium, 6Flags, +++	$39,748	$181	60%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (125)
Cowtown Casa- Ft Worth/Arlington	$37,880	$161	59%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Hendricks Place	$38,322	$172	58%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Alojamiento entero en Arlington	$41,768	$200	55%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (57)
A Home Away From Home	$57,182	$198	74%	3	3	3	$160	❌	❌	✅	Y / Y	⭐️ 5 (24)
Historic 3 Bedroom Home in Heart DFW w/Gameroom+	$49,537	$184	67%	3	2	2	$180	✅	❌	❌	Y / Y	⭐️ 4.9 (71)
Cozy 3 bedrooms near downtown Fort Worth	$25,629	$95	67%	3	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.3 (36)
One of a kind 10 min from AT&T Stadium 3BR2BA Home	$39,625	$177	57%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.7 (89)
City Escape Away from Home - 5 Mins from Downtown	$69,010	$254	71%	3	3	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Your Perfect Getaway in the Heart of Texas!	$30,253	$138	57%	3	3	2	$80	❌	❌	✅	N / Y	⭐️ 4.5 (59)
Bright & Lavish 3 BR Entire Home - In Arlington	$35,686	$150	65%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (12)
The spot *	$51,940	$189	73%	3	2	2	$108	✅	❌	❌	Y / Y	⭐️ 4.8 (50)
Cozy 3-BR T/H near A&t Stadium/ Globe Life Field	$15,202	$240	16%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (30)
Golfer’s ‘Par’adise	$56,410	$200	74%	3	3	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
LotusCorner 3br/2.5b	$21,192	$193	30%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
FunkyTown Getaway	$34,407	$119	79%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (66)
Rosita's Lonestar Ranch	$33,306	$140	65%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (127)
Contemporary Cutie - Bright & Spacious!	$28,470	$136	49%	3	3	2	$170	❌	❌	❌	Y / Y	⭐️ 4.3 (28)
Comfort Stay free 5 min walk parking to At&T STDM	$30,064	$201	36%	3	2	2	$179	❌	❌	✅	Y / Y	⭐️ 5 (34)
Generous space, up to 26% off - walk downtown!	$65,773	$219	80%	3	2	1	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (68)
Spacious luxury loft, stroll to downtown!	$71,334	$211	88%	3	2	1	$75	✅	❌	✅	Y / Y	⭐️ 4.7 (121)
Wooded retreat w/ fire pit \| near I-30 + I-20	$65,020	$201	83%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (187)
Heart Of Downtown FT. Worth! FREE Parking. Clean!	$24,630	$126	43%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (264)
Crooked Lane House Fort worth	$42,527	$137	82%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Beautiful 3 BR close to Downtown Fort Worth	$12,667	$95	32%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (133)
Spacious stay in downtown Fort Worth.	$35,168	$154	57%	3	2	2	$130	❌	❌	❌	Y / N	⭐️ 4.6 (20)
The Landing Pad – Your Gateway to All the Action!	$27,857	$200	35%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Southern Cute Cozy 3 bed 2 bath entire home	$25,437	$139	50%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (49)
A-Star Ruby	$46,209	$161	73%	3	1	2	$145	❌	❌	❌	Y / Y	⭐️ 4.7 (156)
CityCentral, Gameroom, Gym, PatioOasis, ModernStay	$68,911	$233	72%	3	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (50)
Green house	$17,721	$196	22%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Cozy Home - Private parking, AT&T, Ranger Stadium	$38,302	$299	35%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (9)
A Cozy Fort Worth Getaway!	$21,694	$146	37%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
3bd/ 2b Modern House -Close to Downtown	$34,644	$165	55%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (50)

Return Metrics

75.69% 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)	$17,537	$35,075	$52,613	$70,151	$87,689	$175,379	$526,138
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$605	$1,247	$1,929	$2,653	$3,422	$8,039	$49,280
Down Payment	$12,320	$12,320	$12,320	$12,320	$12,320	$12,320	$12,320
Property Appreciation	$1,848	$3,751	$5,711	$7,731	$9,811	$21,185	$87,919
Total Return	$32,311	$52,395	$72,575	$92,857	$113,243	$216,924	$675,658

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

75.69%

Cap Rate

35.21%

Return on Investment

86.28%

6019 Sunnyside Dr Fort Worth, Texas, 76119-4477

3 bed • 4 bath • 9 guests

Purchase Price

Est. $295/mo

Inquire about this property

Contact

test at Test

$61,600

Zestimate

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$40,659

Annual Revenue

BNBCalc predicts this property will get $174 per night with 56% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

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

$38,003

Avg annual revenue

56%

Avg occupancy rate

$174

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

$10k

$30k

$50k

$70k

$17,538

Profit

Revenue

$40,659

Operating Expenses

$18,966

Operating Income

$21,693

Mortgage & Taxes

$4,155

Profit (Cash Flow)

$17,538

$23,168

Cash Investment

Down Payment

$12,320

Renos & Furnishing

$9,000

Closing Costs

$1,848

Total

$23,168

DSCR Ratio

Strong

5.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

75.69%

Cap Rate

35.21%

Return on Investment

86.28%

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

$2,924

Deductible property tax

$610

Your total deduction

-$10,193

Your adjusted annual income

$150,000 - -$10,193 = $160,193

Taxes on $160,193 (30%)

$48,058

Your old tax bill

$45,000

Your new tax bill

$48,058

Estimated tax savings

-$3,058

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