BNBCalc Short Term Rental Investment Analysis 118 Lake Shore Dr, Michigan City, IN 46360, USA

4 bed • 3.5 bath • 12 guests • $1,025,000

BNB

Calc

Annual Revenue

$97,188

Profit (Cash Flow)

$2,330

Cap Rate

7.0%

Annual Revenue

$97,188

AirDNA projects $451/night at 59% occupancy ($97,187).

BNB Calc projects a 59% occupancy rate, $451 rate per night.

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

Return Metrics

0.94% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,330	$4,660	$6,990	$9,320	$11,650	$23,300	$69,902
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$10,069	$20,760	$32,110	$44,160	$56,954	$133,777	$820,000
Down Payment	$205,000	$205,000	$205,000	$205,000	$205,000	$205,000	$205,000
Property Appreciation	$30,750	$62,422	$95,045	$128,646	$163,255	$352,514	$1,462,944
Total Return	$248,149	$292,843	$339,146	$387,127	$436,860	$714,592	$2,557,846

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.94%

Cap Rate

6.97%

Return on Investment

17.49%

118 Lake Shore Dr Michigan City, Indiana, 46360

4 bed • 3.5 bath • 12 guests

Purchase Price

Est. $4,916/mo

Inquire about this property

Contact Agent

$97,188

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,330

Profit

Revenue

$97,188

Operating Expenses

$25,714

Operating Income

$71,473

Mortgage & Taxes

$69,143

Profit (Cash Flow)

$2,330

$246,625

Cash Investment

Down Payment

$205,000

Renos & Furnishing

$10,875

Closing Costs

$30,750

Total

$246,625

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.94%

Cap Rate

6.97%

Return on Investment

17.49%

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

$48,648

Deductible property tax

$10,147

Your total deduction

$100,716

Your adjusted annual income

$150,000 - $100,716 = $49,284

Taxes on $49,284 (30%)

$14,785

Your old tax bill

$45,000

Your new tax bill

$14,785

Estimated tax savings

$30,215

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