BNBCalc Short Term Rental Investment Analysis 155 Dixie Dr

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

Amarjit Singh

biruppal@gmail.com

Annual Revenue

$38,533

Profit (Cash Flow)

$19,844

Cap Rate

Infinity%

Annual Revenue

$38,533

AirDNA projects $211/night at 50% occupancy ($38,533). Airbtics projects $195/night at 73% occupancy ($51,992). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, $211 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,069	$45,755	$75,936	$97,680
Occupancy	65%	72%	81%	90%
Nightly Rate	$143	$165	$244	$283

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautifully Remodeled in Greenwood, Sleeps 10!	$36,132	$133	65%	3	1	1	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (93)
Vintage Dream - Luxury Mid-Century Modern	$69,289	$305	58%	3	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (79)
Beautifully Remodeled 3bd/2ba, 15 min to Downtown!	$88,940	$281	82%	3	2	1	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (80)
Welcome to Retro House! Take a trip back in time.	$50,534	$168	80%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
King Size Bed Ranch with a Gym in Indianapolis	$46,498	$163	75%	3	2	2	$109	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Beautifully Updated 3bd/2ba, 2 Car Garage!	$38,591	$143	68%	3	2	1	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
2br, 3 bath home near Indianapolis	$82,021	$249	90%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Great Location! Sleeps 9, 15 min to Downtown!	$42,174	$144	70%	3	2	1	$145	❌	❌	✅	Y / Y	⭐️ 4.4 (48)
Cozy Downtown Retreat - Walkable to Everything	$90,382	$230	94%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (105)
Charming Stay near Downtown Indy, Fits 7	$28,314	$134	54%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (7)

Return Metrics

233.45% 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)	$19,843	$39,687	$59,531	$79,375	$99,219	$198,439	$595,317
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$19,843	$39,687	$59,531	$79,375	$99,219	$198,439	$595,317

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

233.45%

Cap Rate

∞%

Return on Investment

233.45%

155 Dixie Dr Indianapolis, Indiana, 46227-2823

3 bed • 2 bath • 8 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

$303,000

Zestimate

Indianapolis

Guide

Zoning

Market

Guide

Laws

Market Data

$38,533

Annual Revenue

BNBCalc predicts this property will get $195 per night with 73% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 91% 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.

$57,287

Avg annual revenue

73%

Avg occupancy rate

$195

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

$50k

$70k

$90k

$19,844

Profit

Revenue

$38,533

Operating Expenses

$18,689

Operating Income

$19,844

Mortgage & Taxes

Profit (Cash Flow)

$19,844

$8,500

Cash Investment

Down Payment

Renos & Furnishing

$8,500

Closing Costs

Total

$8,500

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

233.45%

Cap Rate

∞%

Return on Investment

233.45%

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

Deductible property tax

Your total deduction

-$18,671

Your adjusted annual income

$150,000 - -$18,671 = $168,671

Taxes on $168,671 (30%)

$50,601

Your old tax bill

$45,000

Your new tax bill

$50,601

Estimated tax savings

-$5,601

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:

24,002 sqft

Year built:

1957

Size:

1,712 sqft

Type:

SFR

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: -

Lot size: 24,002 sqft

Building area: 1,712 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 1

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 49-14-24-120-014.000-500

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $202,100

County Est. Land Value: $29,400

Assessed Land Value: $29,400

County Est. Structure Value: $172,700

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
02/02/24	$297,500	100%	Amarjit Singh
07/21/23	$175,000	100%	Perfect 10 Real Estate Llc
11/28/22	$0	0%	Jeffrey Whiteside, Rebecca Whiteside
07/13/21	$0	0%	Middleton Trust
10/15/18	$0	0%	Dale E Middleton
04/07/10	$0	0%	Ladonna Whiteside

Ownership

Name: Amarjit Singh

Owner Occupied: No

Owner Mailing Address: 848 Durham Way, Greenwood, IN 46259

Years Owned: 9

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No