6019 Sunnyside Dr Fort Worth, Texas, 76119-4477
3 bed • 4 bath • 9 guests • $61,600
$61,600
Zestimate
Est. $295/mo
Annual Revenue
$40,659
Profit (Cash Flow)
$17,541
Cap Rate
35.2%
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $242/night at 46% occupancy ($40,659) Airbtics projects $174/night at 56% occupancy ($35,589)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$40,659
$40,659
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$26,882 | $137 | 48% | 3 | 3 | 6 | 1 | $160 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (35) | Profile | |
$30,704 | $242 | 33% | 3 | 3 | 4 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (10) | Profile | |
$36,132 | $148 | 61% | 3 | 3 | 10 | 2 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (26) | Profile | |
$37,026 | $208 | 44% | 3 | 2 | 10 | 2 | $160 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (52) | Profile | |
$33,158 | $126 | 71% | 3 | 2 | 4 | 1 | $18 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.5 (41) | Profile |
Return Metrics
75.71% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
75.71%
Cap Rate
35.21%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$2,924
Deductible property tax
$610
Your total deduction
-$7,379
Your adjusted annual income
$150,000 - -$7,379 = $157,379
Taxes on $157,379 (30%)
$47,214
Your old tax bill
$45,000
Your new tax bill
$47,214
Estimated tax savings
-$2,214
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com