BNBCalc Short Term Rental Investment Analysis 1679 118th Ave NE, Blaine, MN 55449, USA

4 bed • 2.5 bath • 10 guests • $500,000

BNB

Calc

Annual Revenue

$79,419

Profit (Cash Flow)

$22,286

Cap Rate

11.2%

Annual Revenue

$79,419

AirDNA projects $453/night at 61% occupancy ($100,927).

BNB Calc projects a 48% occupancy rate, $453 rate per night.

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

Return Metrics

17.73% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,285	$44,571	$66,857	$89,143	$111,429	$222,858	$668,574
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,912	$10,127	$15,663	$21,541	$27,782	$65,257	$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	$142,197	$185,148	$228,884	$273,439	$318,848	$560,073	$1,882,205

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.73%

Cap Rate

11.2%

Return on Investment

33.59%

1679 118th Ave NE Blaine, Minnesota, 55449-4702

4 bed • 2.5 bath • 10 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$79,419

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,286

Profit

Revenue

$79,419

Operating Expenses

$23,404

Operating Income

$56,014

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$22,286

$125,625

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$10,625

Closing Costs

$15,000

Total

$125,625

DSCR Ratio

Strong

1.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.73%

Cap Rate

11.2%

Return on Investment

33.59%

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

$4,950

Your total deduction

$28,715

Your adjusted annual income

$150,000 - $28,715 = $121,285

Taxes on $121,285 (30%)

$36,386

Your old tax bill

$45,000

Your new tax bill

$36,386

Estimated tax savings

$8,614

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