BNBCalc Short Term Rental Investment Analysis 1311 Taos Ln, Sugar Grove, OH 43155, USA

8 bed • 6 bath • 20 guests • $1,600,000

BNB

Calc

Annual Revenue

$185,179

Profit (Cash Flow)

$40,095

Cap Rate

9.3%

Annual Revenue

$185,179

Revenue data could not be found for this address

BNB Calc projects a 78% occupancy rate, $650 rate per night.

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

Return Metrics

10.34% 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)	$40,094	$80,189	$120,283	$160,378	$200,472	$400,945	$1,202,835
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$15,718	$32,406	$50,123	$68,933	$88,904	$208,822	$1,280,000
Down Payment	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Property Appreciation	$48,000	$97,440	$148,363	$200,814	$254,838	$550,266	$2,283,619
Total Return	$423,813	$530,035	$638,770	$750,126	$864,215	$1,480,034	$5,086,455

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.34%

Cap Rate

9.25%

Return on Investment

26.79%

1311 Taos Ln Sugar Grove, Ohio, 43155

8 bed • 6 bath • 20 guests

Purchase Price

Est. $7,674/mo

Inquire about this property

Contact Agent

$185,179

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$40,095

Profit

Revenue

$185,179

Operating Expenses

$37,153

Operating Income

$148,025

Mortgage & Taxes

$107,931

Profit (Cash Flow)

$40,095

$387,500

Cash Investment

Down Payment

$320,000

Renos & Furnishing

$19,500

Closing Costs

$48,000

Total

$387,500

DSCR Ratio

Strong

1.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.34%

Cap Rate

9.25%

Return on Investment

26.79%

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

$75,938

Deductible property tax

$15,840

Your total deduction

$121,106

Your adjusted annual income

$150,000 - $121,106 = $28,894

Taxes on $28,894 (30%)

$8,668

Your old tax bill

$45,000

Your new tax bill

$8,668

Estimated tax savings

$36,332

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