BNBCalc Short Term Rental Investment Analysis 19375 Amber Way, Noblesville, IN

4 bed • 3 bath • 12 guests • $299,000

BNB

Calc

Annual Revenue

$62,676

Profit (Cash Flow)

$20,678

Cap Rate

13.7%

Annual Revenue

$62,676

AirDNA projects $233/night at 63% occupancy ($53,614). Airbtics projects $258/night at 64% occupancy ($60,309). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, $264 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,950	$52,707	$93,842	$129,243
Occupancy	53%	63%	76%	81%
Nightly Rate	$157	$220	$328	$421

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic Noblesville Home: Walk to Downtown Shops!	$95,454	$408	61%	4	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Historic Noblesville Home w/ Private Yard!	$112,948	$474	63%	4	2	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (43)
Private lakefront home with endless views	$64,128	$421	37%	4	4	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (13)
The Penn House 2 miles to Grand Park - Sleeps 14	$51,355	$308	44%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (104)
Hall of Fame @ Grand Park Brand New Hot Tub	$65,125	$419	41%	4	2	1	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (53)
Minutes from Grand Park	$37,587	$217	46%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (56)
Lux Grand Park sports Westfield IN sleeps 12+	$53,950	$263	54%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
Spacious 4 BR - Sleeps 12, near Grand Park	$48,069	$286	44%	4	4	2	$200	❌	❌	✅	Y / N	⭐️ 5 (18)
"Sitting the Pines"-Sleeps up to 20 comfortably.	$35,759	$146	62%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Westfield 4BR: Fun Games, Outdoors, Near Sites	$41,737	$160	68%	4	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (28)
The Junction: Victorian Home in Quaint Fortville!	$90,156	$286	81%	4	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Catherine’s Corner Cottage 4BR 2bath/fenced yard	$47,036	$186	65%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Pet Friendly Carmel Cozy Home - Fully Fenced	$45,537	$214	55%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
The Lake House at Grand Park!	$98,528	$426	61%	4	2	365	$125	❌	❌	✅	Y / Y	⭐️ 5 (89)
Cozysuites Stylish 4BR in the heart of Nora	$143,587	$389	98%	4	4	2	$270	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
Cheerful 4 Bedroom Home on Quiet Conde St	$34,184	$113	78%	4	2	2	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (102)
The Red Door: Adorable 4 BR2BA in Broadripple area	$34,628	$168	55%	4	2	3	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
Broad Ripple Falcon Crestview Bungalow	$50,069	$274	49%	4	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (62)
4 BRs+King Bed+Game Room+Broadripple+Bars+Spacious	$41,288	$120	90%	4	2	3	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (122)
Easy Access&Close to Speedway-Capital City Delight	$40,259	$180	57%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Charming & Comfy Downtown Oasis ~ Office ~ Parking	$42,734	$151	73%	4	3	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (67)
BRAND NEW EXECUTIVE CHIC FARMHOUSE	$70,540	$302	62%	4	5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (88)
CozySuites Stunning 4BR next to Whole Foods	$72,462	$182	99%	4	4	2	$270	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
The Yellow Door: Cozy 4BR 2BA home in Broadripple	$37,079	$149	66%	4	2	3	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (148)
NO FEES! Spacious\|4bd\|2ba\|Private Yard	$41,774	$180	61%	4	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (198)
Easy Living Near Ruoff Music Center	$132,957	$456	78%	4	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (189)
The Orange Door: charming 4 BR 2 BA in Broadripple	$34,148	$130	71%	4	2	3	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Quaint and Cozy	$25,816	$163	43%	4	2	2	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (197)
Fishers house w/ yard, pool table & hot sauna!	$68,277	$391	47%	4	4	365	$250	✅	❌	✅	Y / Y	⭐️ 5 (28)
Modern Bungalow north of Grand Park	$51,684	$278	50%	4	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (38)
Peaceful & Convenient \|4BR w/ TV\|Pool/Tennis Table	$32,710	$129	64%	4	2	2	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (65)
Beautiful Home with Private Hot Tub	$41,346	$112	86%	4	2	1	$190	❌	✅	❌	Y / Y	⭐️ 5 (67)
Grand Getaway! SLEEPS 12 ☆ Luxury 4BR2BA Westfield	$96,595	$391	66%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (105)
4BR Downtown Oasis - Close to Everything	$42,159	$142	79%	4	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (86)
Prime Location, Heart of Carmel	$90,040	$297	81%	4	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (29)
Rock n* Roll Haven RUOFF 4BD w/ Pool Table	$46,036	$163	74%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (38)
Paxton Place in Charming Broad Ripple	$36,628	$114	77%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Lakehouse Oasis on Morse Reservoir—Private Getaway	$128,093	$664	52%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
The Place On College Ave	$76,353	$264	76%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Game Room/B-Ball Court-sleeps 10	$60,775	$224	71%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (36)

Return Metrics

26% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,678	$41,356	$62,035	$82,713	$103,392	$206,784	$620,352
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,937	$6,055	$9,366	$12,882	$16,613	$39,023	$239,200
Down Payment	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800
Property Appreciation	$8,970	$18,209	$27,725	$37,527	$47,622	$102,830	$426,751
Total Return	$92,385	$125,421	$158,927	$192,922	$227,428	$408,438	$1,346,103

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26%

Cap Rate

13.66%

Return on Investment

40.97%

19375 Amber Way Noblesville, Indiana, 46060

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,434/mo

Inquire about this property

Contact Agent

150

Airbnb Investor Score

$20,678

Annual Profit

13.7%

Cap Rate

26.0%

Cash on Cash

$62,676

Annual Revenue

BNBCalc predicts this property will get $258 per night with 64% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$61,489

Avg annual revenue

64%

Avg occupancy rate

$258

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

$25k

$65k

$105k

$145k

$20,678

Profit

Revenue

$62,676

Operating Expenses

$21,828

Operating Income

$40,848

Mortgage & Taxes

$20,170

Profit (Cash Flow)

$20,678

$79,520

Cash Investment

Down Payment

$59,800

Renos & Furnishing

$10,750

Closing Costs

$8,970

Total

$79,520

DSCR Ratio

Strong

2.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26%

Cap Rate

13.66%

Return on Investment

40.97%

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

$14,191

Deductible property tax

$2,960

Your total deduction

$10,427

Your adjusted annual income

$150,000 - $10,427 = $139,573

Taxes on $139,573 (30%)

$41,872

Your old tax bill

$45,000

Your new tax bill

$41,872

Estimated tax savings

$3,128

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:

0.28 sqft

Year built:

1995

Size:

1,902 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Heat Pump

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.28 sqft

Building area: 1,902 sqft

Garage: Yes

Heating: Heat pump

Pool: No

Fireplaces: 1

Basement: No

Cooling: Central Air

View: -

Parking: Attached

Amenities: Dishwasher, Dryer, Disposal, Gas Water Heater, MicroHood, Electric Oven, Refrigerator, Washer, Water Heater

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 290729003002000013

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $254,800

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: White River Elementary School with 5/10 star rating
Middle School: Noblesville Middle School with 7/10 star rating
High School: Noblesville High School with 8/10 star rating