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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

12.14%

Cap Rate

9.69%

Return on Investment

28.52%

1125 Belvedere St Cincinnati, Ohio, 45202-1701

3 bed • 3.5 bath • 6 guests

Purchase Price

Est. $3,238/mo

Inquire about this property

Contact Agent

Cincinnati

Guide

Zoning

Market

Guide

Laws

Market Data

$90,288

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

12.14%

Cap Rate

9.69%

Return on Investment

28.52%

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