BNBCalc Short Term Rental Investment Analysis 10277 Vistula Rd, Osceola, IN 46561, USA

4 bed • 3.5 bath • 16 guests • $360,000

BNB

Calc

Annual Revenue

$91,764

Profit (Cash Flow)

$42,470

Cap Rate

18.5%

Annual Revenue

$91,764

AirDNA projects $571/night at 44% occupancy ($91,763).

BNB Calc projects a 44% occupancy rate, $571 rate per night.

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

Return Metrics

45.33% 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)	$42,470	$84,940	$127,410	$169,880	$212,350	$424,701	$1,274,103
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$288,000	$288,000	$288,000	$288,000	$288,000	$288,000	$288,000
Down Payment	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000
Property Appreciation	$10,800	$21,924	$33,381	$45,183	$57,338	$123,809	$513,814
Total Return	$413,270	$466,864	$520,792	$575,063	$629,689	$908,511	$2,147,918

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.33%

Cap Rate

18.54%

Return on Investment

60.64%

10277 Vistula Rd Osceola, Indiana, 46561-9474

4 bed • 3.5 bath • 16 guests

Purchase Price

Est. $1,727/mo

Inquire about this property

Contact Agent

$91,764

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$42,470

Profit

Revenue

$91,764

Operating Expenses

$25,009

Operating Income

$66,755

Mortgage & Taxes

$24,284

Profit (Cash Flow)

$42,470

$93,675

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$10,875

Closing Costs

$10,800

Total

$93,675

DSCR Ratio

Strong

2.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.33%

Cap Rate

18.54%

Return on Investment

60.64%

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

$17,086

Deductible property tax

$3,564

Your total deduction

-$5,305

Your adjusted annual income

$150,000 - -$5,305 = $155,305

Taxes on $155,305 (30%)

$46,591

Your old tax bill

$45,000

Your new tax bill

$46,591

Estimated tax savings

-$1,591

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