BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1125 Belvedere Street, Cincinnati, OH, USA

3 bed • 3.5 bath • 6 guests • $675,000

BNB

Calc

Annual Revenue

$90,288

Profit (Cash Flow)

$19,937

Cap Rate

9.7%

Annual Revenue

$90,288

AirDNA projects $412/night at 60% occupancy ($90,288).

BNB Calc projects a 60% occupancy rate, $412 rate per night.

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


Return Metrics

12.14% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$19,937$39,874$59,812$79,749$99,687$199,374$598,123
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$540,000$540,000$540,000$540,000$540,000$540,000$540,000
Down Payment$135,000$135,000$135,000$135,000$135,000$135,000$135,000
Property Appreciation$20,250$41,107$62,590$84,718$107,510$232,143$963,402
Total Return$715,187$755,982$797,403$839,468$882,197$1,106,518$2,236,526

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.14%

Cap Rate

9.69%

Return on Investment

28.52%

property-location

1125 Belvedere St Cincinnati, Ohio, 45202-1701

3 bed • 3.5 bath • 6 guests

Est. $3,238/mo

Agent

Inquire about this property

Contact Agent

Cincinnati

Guide

Zoning

Market

Guide


Laws


Market Data

$90,288

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$19,937

Profit

Revenue

$90,288

Operating Expenses

$24,817

Operating Income

$65,471

Mortgage & Taxes

$45,533

Profit (Cash Flow)

$19,937

$164,125

Cash Investment

Down Payment

$135,000

Renos & Furnishing

$8,875

Closing Costs

$20,250

Total

$164,125

DSCR Ratio

Strong

1.44

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.14%

Cap Rate

9.69%

Profit (Cummulative)

$19,937

$540,000

$8,875

$20,250

$0

Total Gain

$46,819

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

$32,036

Deductible property tax

$6,682

Your total deduction

$48,158

Your adjusted annual income

$150,000 - $48,158 = $101,842


Taxes on $101,842 (30%)

$30,552

Your old tax bill

$45,000

Your new tax bill

$30,552


Estimated tax savings

$14,448

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