BNBCalc Short Term Rental Investment Analysis 1026 Dayton St, Cincinnati, OH 45214, USA

5 bed • 3 bath • 10 guests • $250,000

BNB

Calc

Annual Revenue

$106,900

Profit (Cash Flow)

$63,058

Cap Rate

32.0%

Annual Revenue

$106,900

AirDNA projects $542/night at 54% occupancy ($106,899).

BNB Calc projects a 54% occupancy rate, $542 rate per night.

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

Return Metrics

89.76% 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)	$63,058	$126,116	$189,175	$252,233	$315,292	$630,584	$1,891,753
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$320,558	$391,341	$462,357	$533,611	$605,110	$966,563	$2,498,569

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

89.76%

Cap Rate

31.96%

Return on Investment

103.93%

1026 Dayton St Cincinnati, Ohio, 45214-2140

5 bed • 3 bath • 10 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

Cincinnati

Guide

Zoning

Market

Guide

Laws

Market Data

$106,900

Annual Revenue

AirDNA projects $542/night at 54% occupancy ($106,899.61).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$63,058

Profit

Revenue

$106,900

Operating Expenses

$26,977

Operating Income

$79,923

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$63,058

$70,250

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$12,750

Closing Costs

$7,500

Total

$70,250

DSCR Ratio

Strong

4.74

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

89.76%

Cap Rate

31.96%

Return on Investment

103.93%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$11,865

Deductible property tax

$2,475

Your total deduction

-$6,116

Your adjusted annual income

$150,000 - -$6,116 = $156,116

Taxes on $156,116 (30%)

$46,835

Your old tax bill

$45,000

Your new tax bill

$46,835

Estimated tax savings

-$1,835