Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1646 Brandywine Ct, Monticello, IN, 47960

1 bed • 1 bath • 6 guests • $119,900

BNB

Calc

Annual Revenue

$26,181

Profit (Cash Flow)

$1,009

Cap Rate

7.6%

Annual Revenue

$26,181

AirDNA projects $193/night at 32% occupancy ($22,557). Airbtics projects $128/night at 56% occupancy ($26,180). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 56% occupancy rate, $128 rate per night.

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

Percentiles25%50%75%90%
Revenue$15,935$25,806$34,229$45,246
Occupancy44%56%62%72%
Nightly Rate$97$122$147$167

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$18,841
$117
44%
111$0✅❌❌N / N⭐️ 5 (3)
$19,967
$97
52%
112$55❌❌✅Y / Y⭐️ 5 (58)
$17,831
$116
42%
111$0✅❌❌N / N⭐️ 4.5 (3)
$22,926
$116
54%
111$0✅❌❌N / N⭐️ 5 (11)
$15,756
$105
41%
111$0✅❌❌N / N⭐️ 5 (4)
$32,565
$168
51%
113$89❌❌❌N / Y⭐️ 5 (15)
$44,930
$212
56%
112$109❌❌❌Y / Y⭐️ 4.5 (66)
$21,082
$160
36%
111$0❌❌❌N / Y⭐️ 5 (17)
$18,835
$83
62%
102$0❌❌✅N / N⭐️ 5 (52)
$24,868
$167
40%
112$35❌✅❌N / Y⭐️ 5 (29)
$36,048
$147
67%
111$0✅❌✅N / N⭐️ 5 (3)
$29,470
$132
61%
111$0❌❌✅N / N⭐️ 4.3 (3)
$28,504
$132
59%
111$0❌❌✅N / N⭐️ 5 (1)
$50,270
$335
41%
111$0❌❌✅N / N⭐️ 5 (3)
$23,190
$132
48%
111$0❌❌✅N / N⭐️ 5 (3)
$24,156
$132
50%
111$0❌❌✅N / N⭐️ 5 (1)
$32,385
$158
56%
111$0✅❌❌N / N⭐️ 5 (6)
$30,863
$136
62%
111$0✅❌❌N / N⭐️ 5 (14)
$19,764
$90
60%
117$0❌❌❌N / Y⭐️ 5 (47)
$24,311
$74
89%
111$10❌❌✅N / Y⭐️ 4.5 (50)
$13,977
$57
67%
112$0❌❌✅N / N⭐️ 4.9 (156)
$21,111
$103
56%
111$0❌❌✅Y / Y⭐️ 5 (5)
$21,521
$105
56%
111$0❌❌✅Y / Y⭐️ 4.5 (3)
$25,620
$70
100%
117$0❌❌❌N / Y⭐️ 5 (64)
$38,326
$154
68%
112$0✅✅❌Y / Y⭐️ 5 (5)
$11,529
$90
35%
111$0❌❌❌N / N⭐️ 0 (0)
$20,424
$90
62%
112$0✅❌✅N / N⭐️ 5 (4)
$44,652
$122
100%
111$0❌❌✅Y / Y⭐️ 0 (0)

Return Metrics

3.17% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,009$2,018$3,027$4,036$5,045$10,091$30,273
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$95,920$95,920$95,920$95,920$95,920$95,920$95,920
Down Payment$23,980$23,980$23,980$23,980$23,980$23,980$23,980
Property Appreciation$3,597$7,301$11,117$15,048$19,096$41,235$171,128
Total Return$124,506$129,220$134,045$138,985$144,042$171,226$321,302

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.17%

Cap Rate

7.58%

Return on Investment

18.17%

property-location

1646 Brandywine Ct Monticello, Indiana, 47960

1 bed • 1 bath • 6 guests

Est. $575/mo

Agent

Inquire about this property

Contact Agent

34

Airbnb Investor Score

$1,009

Annual Profit

7.6%

Cap Rate

3.2%

Cash on Cash

$26,181

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $193/night at 32% occupancy.Projected nightly rate is $128/night at 56% occupancy.

Top 53% of comparables

Top 46% of comparables

Seasonality

Sign up to view the full seasonality chart

29

Airbnb Comparables

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

$25,783

Avg annual revenue

56%

Avg occupancy rate

$128

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

$10k

$25k

$35k

$50k

Sign up to see the data on 29 all comparables

$1,009

Profit

Revenue

$26,181

Operating Expenses

$17,083

Operating Income

$9,097

Mortgage & Taxes

$8,088

Profit (Cash Flow)

$1,009

$31,827

Cash Investment

Down Payment

$23,980

Renos & Furnishing

$4,250

Closing Costs

$3,597

Total

$31,827

DSCR Ratio

Acceptable

1.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.17%

Cap Rate

7.58%

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

$5,691

Deductible property tax

$1,187

Your total deduction

$11,456

Your adjusted annual income

$150,000 - $11,456 = $138,544

Taxes on $138,544 (30%)

$41,563

Your old tax bill

$45,000

Your new tax bill

$41,563

Estimated tax savings

$3,437

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:

0.45 sqft

Year built:

-

Size:

-

Type:

LOT

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: LOT
  • Stories: -
  • Lot size: 0.45 sqft
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: Water
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 917321000012.215020
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Schools

  • Middle School: Roosevelt Middle School with 5/10 star rating
  • High School: Twin Lakes Senior High School with 5/10 star rating