BNBCalc Short Term Rental Investment Analysis 18 EMS B1D Ln, Pierceton, IN 46562, USA

2 bed • 1 bath • 6 guests • $224,000

BNB

Calc

Report by:

raynerhome@att.net

Annual Revenue

$32,434

Profit (Cash Flow)

-$813

Cap Rate

6.4%

Annual Revenue

$32,434

AirDNA projects $148/night at 60% occupancy ($32,433).

BNB Calc projects a 60% occupancy rate, $148 rate per night.

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

Return Metrics

-1.4% 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)	-$813	-$1,626	-$2,439	-$3,252	-$4,065	-$8,130	-$24,391
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,200	$4,536	$7,017	$9,650	$12,446	$29,235	$179,200
Down Payment	$44,800	$44,800	$44,800	$44,800	$44,800	$44,800	$44,800
Property Appreciation	$6,720	$13,641	$20,770	$28,113	$35,677	$77,037	$319,706
Total Return	$52,907	$61,352	$70,149	$79,312	$88,858	$142,942	$519,315

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.4%

Cap Rate

6.38%

Return on Investment

14.03%

18 EMS B1D Ln Pierceton, Indiana, 46562

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,074/mo

Inquire about this property

Contact Agent

$32,434

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$813

Profit

Revenue

$32,434

Operating Expenses

$18,136

Operating Income

$14,297

Mortgage & Taxes

$15,110

Profit (Cash Flow)

-$813

$57,770

Cash Investment

Down Payment

$44,800

Renos & Furnishing

$6,250

Closing Costs

$6,720

Total

$57,770

DSCR Ratio

Weak

0.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.4%

Cap Rate

6.38%

Return on Investment

14.03%

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

$10,631

Deductible property tax

$2,218

Your total deduction

$23,867

Your adjusted annual income

$150,000 - $23,867 = $126,133

Taxes on $126,133 (30%)

$37,840

Your old tax bill

$45,000

Your new tax bill

$37,840

Estimated tax savings

$7,160

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