BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 18195 Pennsy Way, Westfield, IN

5 bed • 3 bath • 15 guests • $408,800

BNB

Calc

Annual Revenue

$95,110

Profit (Cash Flow)

$65,018

Cap Rate

16.9%

Annual Revenue

$95,110

AirDNA projects $362/night at 37% occupancy ($48,920). Airbtics projects $351/night at 53% occupancy ($67,946). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 62% occupancy rate, $420 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,045$59,616$97,868$149,747
Occupancy41%52%62%73%
Nightly Rate$239$303$420$547

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
Luxury awaits! Huge Home 4 Min to Grand Park!

No image available

$58,280
$415
36%
42.52$300❌❌✅Y / Y⭐️ 5 (59)
Overtime at Grand Park-sleeps 16

No image available

$89,803
$716
34%
532$175❌❌❌Y / Y⭐️ 5 (35)
Minutes from Grand Park

No image available

$38,725
$219
47%
422$150✅❌❌Y / Y⭐️ 5 (59)
Grand Park minutes away Sleeps 13, 11 beds

No image available

$109,871
$433
68%
42.52$150❌❌✅Y / Y⭐️ 5 (62)
Family/Team Stay/5 Min. to Grand Park/PS4/XBOX

No image available

$44,861
$280
42%
52.52$225❌❌❌Y / Y⭐️ 5 (78)
"Sitting the Pines"-Sleeps up to 20 comfortably.

No image available

$35,788
$151
60%
422$200❌❌✅Y / Y⭐️ 4.5 (49)
5 Minutes to Grand Park - Fully Stocked Home!

No image available

$49,827
$207
60%
42.52$250❌❌✅Y / Y⭐️ 5 (42)
Spacious and Comfy Westfield Splendor

No image available

$139,003
$442
84%
53.53$200❌❌✅Y / Y⭐️ 5 (17)
Team or Family Stay/Peloton/1.9 mile to Grand Park

No image available

$34,154
$221
40%
42.52$180❌❌❌Y / Y⭐️ 5 (147)
Hall of Fame @ Grand Park

No image available

$64,675
$416
41%
421$150❌✅❌Y / Y⭐️ 5 (59)
Westfield Gem! 7 Mins to Grand Park + Movie Room!

No image available

$74,507
$316
62%
42.51$200✅❌✅Y / Y⭐️ 5 (76)
5 minutes to Grand Park/Carmel/King Beds/Office

No image available

$33,879
$216
40%
42.52$225❌❌❌Y / Y⭐️ 5 (13)
The Penn House 2 miles to Grand Park - Sleeps 14

No image available

$53,392
$312
45%
422$250❌❌❌Y / Y⭐️ 5 (114)
Westfield Lodge-By Grandpark, Indy 10mi

No image available

$83,761
$577
39%
541$200❌❌❌Y / Y⭐️ 5 (103)
Downtown Westfield:Backyard:Sleeps 17, 6CarParking

No image available

$68,055
$284
62%
42.51$200✅❌✅Y / Y⭐️ 5 (75)
Private/spacious home w/backyard near Grand Park

No image available

$57,392
$243
62%
52.51$250✅❌✅Y / Y⭐️ 5 (139)
Hoffman Estates-Large Home close to Grand Park!

No image available

$76,636
$394
52%
631$150✅❌❌Y / Y⭐️ 5 (160)
Lux Home 5 mins to Grand Park w Private Garage

No image available

$70,451
$294
58%
432$275❌❌❌Y / Y⭐️ 5 (33)
Fenced yard w/deck, 3 king beds, 5min Grand Park

No image available

$68,495
$228
79%
42.52$150❌❌✅Y / Y⭐️ 5 (130)
Cherry Street Home at Grand Park. Sleeps 12+

No image available

$55,798
$266
55%
422$140❌❌❌Y / Y⭐️ 5 (123)
Historic Farmhouse Estate w/Barn, Pool,& Hot Tub

No image available

$159,877
$829
50%
53.53$325✅❌❌Y / Y⭐️ 5 (37)
Dwntwn Westfield home w/ backyard near GrandPark

No image available

$58,036
$271
58%
42.51$250✅❌✅Y / Y⭐️ 5 (186)
Creekside @ Grand Park Sleeps 19 4-Acres Westfield

No image available

$74,345
$433
46%
522$150❌❌❌Y / Y⭐️ 4.5 (43)
Locationx3 -New Brownstone Offers Downtown Living!

No image available

$62,224
$219
76%
42.52$150❌❌❌Y / Y⭐️ 5 (105)
Poplar Place

No image available

$43,483
$251
47%
42.52$140❌❌❌Y / Y⭐️ 5 (49)
Catherine’s Corner Cottage 4BR 2bath/fenced yard

No image available

$46,477
$183
65%
422$150❌❌✅Y / Y⭐️ 4.8 (40)
Carmel Lodge-By Grandpark, Indy<10mi

No image available

$104,534
$544
52%
63.52$200❌❌❌Y / Y⭐️ 5 (68)
Home by Providence

No image available

$67,775
$394
47%
53.52$0❌❌❌Y / Y⭐️ 5 (34)
Neat Retreat II - Pond View

No image available

$85,860
$465
50%
53.52$250❌❌✅Y / Y⭐️ 5 (38)
Entire House In Westfield 10 Beds 6 bedrooms

No image available

$138,667
$790
47%
64.52$200✅❌❌Y / Y⭐️ 5 (46)
Towne and Out of Westfield-5 min from Grand Park!

No image available

$42,463
$377
30%
42.52$200❌❌❌Y / Y⭐️ 5 (7)
Grand Getaway! SLEEPS 12 ☆ Luxury 4BR2BA Westfield

No image available

$96,595
$391
66%
422$200❌❌✅Y / Y⭐️ 4.9 (105)
Lindley Cottage-6 mins GrandPark

No image available

$68,592
$277
66%
432$175❌❌❌Y / Y⭐️ 5 (56)
Room for Everyone! Close to Everything!

No image available

$93,492
$474
52%
42.53$100✅❌❌Y / Y⭐️ 5 (17)
"Home Run" at Emerald Pines

No image available

$18,758
$125
41%
52.530$200❌❌❌Y / Y⭐️ 5 (17)
Grand Park Family Home

No image available

$104,413
$377
73%
52.51$195❌❌❌Y / Y⭐️ 5 (35)
3 miles to Grand Park. Pet-Friendly w/ Game Room!

No image available

$38,064
$160
65%
42.52$0❌❌✅Y / Y⭐️ 4.5 (17)
*NEW* Modern Westfield Home: 4 BR + Office + Yard

No image available

$80,520
$244
89%
42.55$200❌❌✅Y / Y⭐️ 5 (26)

Return Metrics

60.89% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$65,018$130,036$195,054$260,072$325,090$650,181$1,950,545
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$327,040$327,040$327,040$327,040$327,040$327,040$327,040
Down Payment$81,760$81,760$81,760$81,760$81,760$81,760$81,760
Property Appreciation$12,264$24,895$37,906$51,308$65,111$140,593$583,464
Total Return$486,082$563,732$641,761$720,180$799,002$1,199,574$2,942,810

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

60.89%

Cap Rate

16.89%

Return on Investment

81.02%

property-location

18195 Pennsy Way Westfield, Indiana, 46074

5 bed • 3 bath • 15 guests

Est. $1,961/mo

Agent

Inquire about this property

Contact Agent

$408,800

Zestimate

281

Airbnb Investor Score

$46,914

Annual Profit

16.9%

Cap Rate

60.9%

Cash on Cash

$95,110

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $362/night at 37% occupancy.Projected nightly rate is $351/night at 53% occupancy.

Top 31% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$68,642

Avg annual revenue

53%

Avg occupancy rate

$351

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

$20k

$65k

$110k

$160k

Sign up to see the data on 40 all comparables

$65,018

Profit

Revenue

$95,110

Operating Expenses

$26,044

Operating Income

$69,065

Mortgage & Taxes

$4,047

Profit (Cash Flow)

$65,018

$94,510

Cash Investment

Down Payment

$81,760

Renos & Furnishing

$12,750

Total

$94,510

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

60.89%

Cap Rate

16.89%

Profit (Cummulative)

$65,018

$327,040

$12,750

$12,264

$0

Total Gain

$86,508

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

$8,761

Deductible property tax

$4,047

Your total deduction

-$9,871

Your adjusted annual income

$150,000 - -$9,871 = $159,871


Taxes on $159,871 (30%)

$47,961

Your old tax bill

$45,000

Your new tax bill

$47,961


Estimated tax savings

-$2,961

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:

7,405 sqft

Year built:

2018

Size:

3,030 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Other, Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 7,405 sqft
  • Building area: 3,030 sqft
  • Garage: No
  • Heating: Other, electric
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Central
  • View: -
  • Parking: Garage - Attached
  • Amenities: -
  • Price per square foot: $134

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 290534010019000015
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $358,300
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $408,800


Schools

  • High School: Westfield High School with 8/10 star rating

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service