BNBCalc Short Term Rental Investment Analysis 1505 Poplar St, Terre Haute, IN 47807

3 bed • 2 bath • 9 guests • $64,000

BNB

Calc

Annual Revenue

$37,080

Profit (Cash Flow)

$14,262

Cap Rate

29.0%

Annual Revenue

$37,080

AirDNA projects $173/night at 63% occupancy ($39,807). Airbtics projects $141/night at 72% occupancy ($37,079). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,665	$32,385	$57,773	$64,438
Occupancy	68%	71%	82%	85%
Nightly Rate	$105	$121	$188	$202

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cute 3 bedroom home in South East SideTerre Haute	$31,063	$123	69%	3	2	1	$0	✅	❌	❌	N / Y	⭐️ 5 (72)
Modern 3-bed Farmhouse, Terre Haute by Mansion™	$50,771	$204	68%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (189)
The Jerome House 715 Elm	$29,866	$120	68%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (18)
Eastside Terre Haute cottage near Rose-Hulman	$30,129	$98	84%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (102)
Luxury 3BR Newly Renovated	$51,035	$166	84%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
Convenient location \|3Bed 2 Bath\|King Bed\| Grill	$28,015	$103	63%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (29)
La Casa Bella	$53,083	$196	74%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
The Gatsby House : a Historic Gem!	$28,093	$202	38%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Vintage Beauty Belle	$31,688	$111	78%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
3 Bedroom home near Baesler's Market	$35,033	$93	100%	3	1	25	$125	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

61.42% 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)	$14,261	$28,523	$42,785	$57,047	$71,309	$142,619	$427,859
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$51,200	$51,200	$51,200	$51,200	$51,200	$51,200	$51,200
Down Payment	$12,800	$12,800	$12,800	$12,800	$12,800	$12,800	$12,800
Property Appreciation	$1,920	$3,897	$5,934	$8,032	$10,193	$22,010	$91,344
Total Return	$80,181	$96,421	$112,720	$129,080	$145,503	$228,630	$583,204

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

61.42%

Cap Rate

29.03%

Return on Investment

72.39%

1505 Poplar St Terre Haute, IN, 47807

3 bed • 2 bath • 9 guests

Purchase Price

Est. $307/mo

This property is for sale!

Contact Agent

383

Airbnb Investor Score

$14,261

Annual Profit

29.0%

Cap Rate

61.4%

Cash on Cash

$37,080

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $173/night at 63% occupancy.Projected nightly rate is $141/night at 72% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$36,877

Avg annual revenue

72%

Avg occupancy rate

$141

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

$25k

$35k

$45k

$55k

$14,262

Profit

Revenue

$37,080

Operating Expenses

$18,500

Operating Income

$18,579

Mortgage & Taxes

$4,317

Profit (Cash Flow)

$14,262

$23,220

Cash Investment

Down Payment

$12,800

Renos & Furnishing

$8,500

Closing Costs

$1,920

Total

$23,220

DSCR Ratio

Strong

4.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

61.42%

Cap Rate

29.03%

Return on Investment

72.39%

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

$3,038

Deductible property tax

$634

Your total deduction

-$6,749

Your adjusted annual income

$150,000 - -$6,749 = $156,749

Taxes on $156,749 (30%)

$47,025

Your old tax bill

$45,000

Your new tax bill

$47,025

Estimated tax savings

-$2,025

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: -