BNBCalc Short Term Rental Investment Analysis 1234 S Talbott St, Indianapolis, IN 46225

4 bed • 2 bath • 12 guests • $464,900

BNB

Calc

Annual Revenue

$51,671

Profit (Cash Flow)

-$87

Cap Rate

6.7%

Annual Revenue

$51,671

AirDNA projects $301/night at 47% occupancy ($51,671). Airbtics projects $270/night at 49% occupancy ($48,321). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 47% occupancy rate, $301 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,886	$44,198	$86,578	$108,391
Occupancy	39%	49%	64%	70%
Nightly Rate	$149	$215	$344	$397

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
HotTub & Patio! Spacious Home 1 mile to Downtown	$63,995	$243	65%	4	4	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (58)
Beautiful Urban Clean 4-Bedroom Home Close to Down	$53,256	$364	37%	4	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
"AS SEEN ON HGTV!" Downtown Luxury Smarthome 2.	$43,364	$147	70%	4	4	1	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (218)
Huge Downtown 4bd/2 Bath Home, 5 min to Lucas Oil!	$50,419	$287	48%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Great View Fun Loft Downtown Indy. Clean-private.	$19,087	$366	13%	4	3	2	$150	❌	❌	✅	N / Y	⭐️ 4.7 (57)
❤️Stylish Group Getaway Near Lucas Oil Stadium!	$42,568	$156	63%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
Bates-Hendrix Beauty, A+ Location w/ Pool Table!	$36,822	$187	45%	4	3	2	$180	✅	❌	✅	Y / Y	⭐️ 4.8 (54)
❤️Ultra Chic Indy Escape Near Downtown	$41,398	$129	70%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (100)
Luxury Home close to Downtown \| Indy500 \| Conventi	$92,250	$684	36%	4	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (3)
Cozy Two Unit Combo Home, Great Location!	$41,155	$139	51%	4	5	2	$238	❌	❌	❌	N / Y	⭐️ 4.3 (3)

Return Metrics

-0.07% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$86	-$173	-$260	-$347	-$434	-$868	-$2,605
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$371,920	$371,920	$371,920	$371,920	$371,920	$371,920	$371,920
Down Payment	$92,980	$92,980	$92,980	$92,980	$92,980	$92,980	$92,980
Property Appreciation	$13,947	$28,312	$43,108	$58,349	$74,046	$159,886	$663,534
Total Return	$478,760	$493,038	$507,748	$522,901	$538,512	$623,918	$1,125,828

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.07%

Cap Rate

6.72%

Return on Investment

15.69%

1234 S Talbott St Indianapolis, IN, 46225

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,230/mo

This property is for sale!

Contact Agent

Indianapolis

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$86

Annual Profit

6.7%

Cap Rate

-0.1%

Cash on Cash

$51,671

Annual Revenue

BNBCalc predicts this property will get $270 per night with 49% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$48,431

Avg annual revenue

49%

Avg occupancy rate

$270

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$45k

$65k

$95k

-$87

Profit

Revenue

$51,671

Operating Expenses

$20,397

Operating Income

$31,274

Mortgage & Taxes

$31,361

Profit (Cash Flow)

-$87

$117,427

Cash Investment

Down Payment

$92,980

Renos & Furnishing

$10,500

Closing Costs

$13,947

Total

$117,427

DSCR Ratio

Weak

1.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.07%

Cap Rate

6.72%

Return on Investment

15.69%

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

$22,065

Deductible property tax

$4,603

Your total deduction

$47,593

Your adjusted annual income

$150,000 - $47,593 = $102,407

Taxes on $102,407 (30%)

$30,722

Your old tax bill

$45,000

Your new tax bill

$30,722

Estimated tax savings

$14,278

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -