BNBCalc Short Term Rental Investment Analysis 1637 E Hastings Ave, Coeur d'Alene, ID 83814, USA

5 bed • 2 bath • 10 guests • $500,000

BNB

Calc

Annual Revenue

$65,525

Profit (Cash Flow)

$8,808

Cap Rate

8.6%

Annual Revenue

$65,525

AirDNA projects $299/night at 60% occupancy ($65,524).

BNB Calc projects a 60% occupancy rate, $299 rate per night.

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

Return Metrics

6.9% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,808	$17,616	$26,424	$35,232	$44,040	$88,081	$264,243
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$523,808	$548,066	$572,787	$597,986	$623,677	$760,039	$1,477,875

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.9%

Cap Rate

8.61%

Return on Investment

22.52%

1637 E Hastings Ave Coeur d'Alene, Idaho, 83814-5728

5 bed • 2 bath • 10 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$65,525

Annual Revenue

Projected nightly rate is $299/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,808

Profit

Revenue

$65,525

Operating Expenses

$22,438

Operating Income

$43,087

Mortgage & Taxes

$34,278

Profit (Cash Flow)

$8,808

$127,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$12,500

Closing Costs

$15,000

Total

$127,500

DSCR Ratio

Strong

1.26

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.9%

Cap Rate

8.61%

Return on Investment

22.52%

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

$23,731

Deductible property tax

$5,500

Your total deduction

$42,451

Your adjusted annual income

$150,000 - $42,451 = $107,549

Taxes on $107,549 (30%)

$32,265

Your old tax bill

$45,000

Your new tax bill

$32,265

Estimated tax savings

$12,735

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