BNBCalc Short Term Rental Investment Analysis 1015 Prospect Dr, Mishawaka, IN 46544, USA

3 bed • 2 bath • 8 guests • $180,000

BNB

Calc

Annual Revenue

$40,411

Profit (Cash Flow)

$5,321

Cap Rate

11.8%

Annual Revenue

$40,411

AirDNA projects $461/night at 24% occupancy ($40,410).

BNB Calc projects a 24% occupancy rate, $461 rate per night.

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

Return Metrics

10.66% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,320	$10,641	$15,962	$21,282	$26,603	$53,207	$159,622
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$143,999	$143,999	$143,999	$143,999	$143,999	$143,999	$143,999
Down Payment	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000
Property Appreciation	$5,400	$10,962	$16,690	$22,591	$28,669	$61,904	$256,907
Total Return	$190,720	$201,603	$212,653	$223,874	$235,273	$295,112	$596,529

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.66%

Cap Rate

11.79%

Return on Investment

34.43%

1015 Prospect Dr Mishawaka, Indiana, 46544-2444

3 bed • 2 bath • 8 guests

Purchase Price

Est. $863/mo

Inquire about this property

Contact Agent

$40,411

Annual Revenue

Projected nightly rate is $461/night at 24% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,321

Profit

Revenue

$40,411

Operating Expenses

$19,173

Operating Income

$21,237

Mortgage & Taxes

$15,916

Profit (Cash Flow)

$5,321

$49,900

Cash Investment

Down Payment

$36,000

Renos & Furnishing

$8,500

Closing Costs

$5,400

Total

$49,900

DSCR Ratio

Strong

1.33

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.66%

Cap Rate

11.79%

Return on Investment

34.43%

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

$7,319

Deductible property tax

$1,980

Your total deduction

$8,884

Your adjusted annual income

$150,000 - $8,884 = $141,116

Taxes on $141,116 (30%)

$42,335

Your old tax bill

$45,000

Your new tax bill

$42,335

Estimated tax savings

$2,665

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