BNBCalc Short Term Rental Investment Analysis 135 W Broadway St, Mishawaka, IN 46545

3 bed • 1 bath • 9 guests • $120,000

BNB

Calc

Annual Revenue

$39,457

Profit (Cash Flow)

$12,553

Cap Rate

17.2%

Annual Revenue

$39,457

AirDNA projects $277/night at 39% occupancy ($39,457). Airbtics projects $232/night at 52% occupancy ($44,063). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 39% occupancy rate, $277 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,646	$35,595	$69,023	$113,937
Occupancy	44%	51%	60%	77%
Nightly Rate	$122	$169	$291	$383

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Shamrock Cottage - 3 bdrms 2 baths	$28,639	$102	63%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (176)
HOT TUB\|1.2MI to ND \| Espresso Maker\| Coffee Bar	$112,564	$359	81%	3	2	1	$100	❌	✅	❌	Y / Y	⭐️ 4.8 (169)
Spacious 3 bedroom home 10 minutes from ND campus	$43,920	$600	20%	3	2	2	$0	❌	❌	✅	Y / N	⭐️ 5 (3)
Remodeled Ranch Close to Campus	$49,510	$246	50%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (48)
Beautiful Golf View, walk to ND, safe area	$19,049	$144	34%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (22)
Walking distance to ND: Convenient and Affordable	$25,157	$117	54%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (85)
Southbend house about three miles from Notre Dame	$36,042	$114	77%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
1/2 mile to Notre Dame & 2 blocks from Linebacker!	$36,439	$194	42%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
Walking Distance to Notre Dame	$30,615	$139	50%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Jack’s House- completely remodeled. 1/2 mile to ND	$60,467	$307	52%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (6)

Return Metrics

35.01% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,553	$25,106	$37,659	$50,212	$62,765	$125,530	$376,591
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,178	$2,430	$3,759	$5,170	$6,667	$15,661	$96,000
Down Payment	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000
Property Appreciation	$3,600	$7,308	$11,127	$15,061	$19,112	$41,269	$171,271
Total Return	$41,331	$58,844	$76,545	$94,443	$112,545	$206,462	$667,862

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.01%

Cap Rate

17.2%

Return on Investment

48.34%

135 W Broadway St Mishawaka, IN, 46545

3 bed • 1 bath • 9 guests

Purchase Price

Est. $576/mo

This property is for sale!

Contact Agent

206

Airbnb Investor Score

$12,553

Annual Profit

17.2%

Cap Rate

35.0%

Cash on Cash

$39,457

Annual Revenue

BNBCalc predicts this property will get $232 per night with 52% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$44,240

Avg annual revenue

52%

Avg occupancy rate

$232

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

$50k

$80k

$115k

$12,553

Profit

Revenue

$39,457

Operating Expenses

$18,809

Operating Income

$20,648

Mortgage & Taxes

$8,095

Profit (Cash Flow)

$12,553

$35,850

Cash Investment

Down Payment

$24,000

Renos & Furnishing

$8,250

Closing Costs

$3,600

Total

$35,850

DSCR Ratio

Strong

2.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35.01%

Cap Rate

17.2%

Return on Investment

48.34%

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

$5,695

Deductible property tax

$1,188

Your total deduction

$474

Your adjusted annual income

$150,000 - $474 = $149,526

Taxes on $149,526 (30%)

$44,858

Your old tax bill

$45,000

Your new tax bill

$44,858

Estimated tax savings

$142

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -