BNBCalc Short Term Rental Investment Analysis 2024 Diamond Ln, Lino Lakes, MN 55038, USA

4 bed • 3 bath • 12 guests • $405,000

BNB

Calc

Report by:

defoe009@umn.edu

Annual Revenue

$55,981

Profit (Cash Flow)

$8,303

Cap Rate

8.8%

Annual Revenue

$55,981

AirDNA projects $393/night at 39% occupancy ($55,980).

BNB Calc projects a 39% occupancy rate, $393 rate per night.

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

Return Metrics

7.99% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,303	$16,606	$24,910	$33,213	$41,517	$83,034	$249,102
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,978	$8,202	$12,687	$17,448	$22,503	$52,858	$324,000
Down Payment	$81,000	$81,000	$81,000	$81,000	$81,000	$81,000	$81,000
Property Appreciation	$12,150	$24,664	$37,554	$50,831	$64,506	$139,286	$578,041
Total Return	$105,432	$130,474	$156,152	$182,493	$209,526	$356,178	$1,232,143

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.99%

Cap Rate

8.79%

Return on Investment

23.51%

2024 Diamond Ln Lino Lakes, Minnesota, 55038

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,943/mo

Inquire about this property

Contact Agent

$55,981

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,303

Profit

Revenue

$55,981

Operating Expenses

$20,358

Operating Income

$35,623

Mortgage & Taxes

$27,320

Profit (Cash Flow)

$8,303

$103,900

Cash Investment

Down Payment

$81,000

Renos & Furnishing

$10,750

Closing Costs

$12,150

Total

$103,900

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.99%

Cap Rate

8.79%

Return on Investment

23.51%

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

$19,222

Deductible property tax

$4,009

Your total deduction

$33,303

Your adjusted annual income

$150,000 - $33,303 = $116,697

Taxes on $116,697 (30%)

$35,009

Your old tax bill

$45,000

Your new tax bill

$35,009

Estimated tax savings

$9,991

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