BNBCalc Short Term Rental Investment Analysis 17 Elysium Dr, Ely, NV 89301

3 bed • 2 bath • 9 guests • $279,000

BNB

Calc

Annual Revenue

$31,594

Profit (Cash Flow)

-$5,014

Cap Rate

4.9%

Annual Revenue

$31,594

AirDNA projects $173/night at 50% occupancy ($31,593).

BNB Calc projects a 50% occupancy rate, $173 rate per night.

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

Return Metrics

-6.89% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,014	-$10,028	-$15,042	-$20,056	-$25,070	-$50,140	-$150,420
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$223,200	$223,200	$223,200	$223,200	$223,200	$223,200	$223,200
Down Payment	$55,800	$55,800	$55,800	$55,800	$55,800	$55,800	$55,800
Property Appreciation	$8,370	$16,991	$25,870	$35,016	$44,437	$95,952	$398,206
Total Return	$282,355	$285,963	$289,828	$293,960	$298,367	$324,812	$526,785

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.89%

Cap Rate

4.94%

Return on Investment

8.38%

17 Elysium Dr Ely, NV, 89301

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,338/mo

This property is for sale!

Contact Agent

-17

Airbnb Investor Score

-$5,014

Annual Profit

4.9%

Cap Rate

-6.9%

Cash on Cash

$31,594

Annual Revenue

Projected nightly rate is $173/night at 50% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

-$5,014

Profit

Revenue

$31,594

Operating Expenses

$17,787

Operating Income

$13,806

Mortgage & Taxes

$18,820

Profit (Cash Flow)

-$5,014

$72,670

Cash Investment

Down Payment

$55,800

Renos & Furnishing

$8,500

Closing Costs

$8,370

Total

$72,670

DSCR Ratio

Weak

0.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.89%

Cap Rate

4.94%

Return on Investment

8.38%

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

$13,242

Deductible property tax

$2,762

Your total deduction

$33,827

Your adjusted annual income

$150,000 - $33,827 = $116,173

Taxes on $116,173 (30%)

$34,852

Your old tax bill

$45,000

Your new tax bill

$34,852

Estimated tax savings

$10,148

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: No

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: -