BNBCalc.com Investment Analysis Report of 6019 Sunnyside Dr, Fort Worth, TX, 76119

3 bed • 4 bath • 9 guests • $61,600

BNB

Calc

Return Metrics

75.71% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

75.71%

Cap Rate

35.21%

Return on Investment

86.3%

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

Revenue Percentile

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 (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Luxury Home Near TCU, ATTStadium	$26,882	$137	48%	3	3	6	1	$160	❌	❌	❌	N / Y	⭐️ 5 (35)	Profile
B River view scenic home	$30,704	$242	33%	3	3	4	1	$150	❌	❌	❌	N / Y	⭐️ 4.7 (10)	Profile
C Maison EMN	$36,132	$148	61%	3	3	10	2	$175	❌	❌	❌	N / Y	⭐️ 4.9 (26)	Profile
D Beautiful New DFW 3BR 2BA Home Near AT&T Stadium	$37,026	$208	44%	3	2	10	2	$160	❌	❌	❌	N / Y	⭐️ 4.8 (52)	Profile
E Cozy quiet home near fun venues.	$33,158	$126	71%	3	2	4	1	$18	❌	❌	❌	N / Y	⭐️ 4.5 (41)	Profile

Operating Expenses

Monthly Expenses

$1,580

Annual Expenses

$18,966

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,039

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$339

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$346

Annual Mortgage & Tax

$4,152

Downpayment

Purchase Price

$61,600

Percent Down

20%

Total Downpayment

$12,320

Total Loan Amount

$49,280

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$295

Property Tax Yearly

0.99%

Property Tax Monthly

$51

Mortgage Insurance (PMI)

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

$2,924

Deductible property tax

$610

Est. Depreciation Value

$34,131

Profit on this property

$21,693

Your total deduction

$15,971

So, your new taxable income is your previous income minus your total deduction ($150,000 - $15,971)

$134,029

Your old tax bill

$45,000

Your new tax bill

$40,209

Estimated tax savings

$4,791

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

Agent at BNB

$61,600

Zestimate

$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 101% of comparables

Avg Daily Rate

Top 101% of comparables

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

75.71%

Cap Rate

35.21%

Return on Investment

86.3%

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

-$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