18195 Pennsy Way Westfield, Indiana, 46074
5 bed • 3 bath • 15 guests
Est. $1,961/mo

Inquire about this property
Contact Agent
$408,800
Zestimate
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%
STR Tax Calculator (USA)
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