BNBCalc Short Term Rental Investment Analysis 210 Ash St, Greenville, OH 45331

4 bed • 1 bath • 12 guests • $167,500

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$38,643

Profit (Cash Flow)

$8,640

Cap Rate

11.9%

Annual Revenue

$38,643

AirDNA projects $230/night at 46% occupancy ($38,642).

BNB Calc projects a 46% occupancy rate, $230 rate per night.

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

Return Metrics

17.71% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,640	$17,280	$25,920	$34,560	$43,201	$86,402	$259,206
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,645	$3,392	$5,247	$7,216	$9,307	$21,861	$134,000
Down Payment	$33,500	$33,500	$33,500	$33,500	$33,500	$33,500	$33,500
Property Appreciation	$5,025	$10,200	$15,531	$21,022	$26,678	$57,605	$239,066
Total Return	$48,810	$64,373	$80,199	$96,300	$112,686	$199,369	$665,773

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.71%

Cap Rate

11.9%

Return on Investment

31.39%

210 Ash St Greenville, OH, 45331

4 bed • 1 bath • 12 guests

Purchase Price

Est. $803/mo

This property is for sale!

Contact Agent

112

Airbnb Investor Score

$8,640

Annual Profit

11.9%

Cap Rate

17.7%

Cash on Cash

$38,643

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$8,640

Profit

Revenue

$38,643

Operating Expenses

$18,704

Operating Income

$19,939

Mortgage & Taxes

$11,299

Profit (Cash Flow)

$8,640

$48,775

Cash Investment

Down Payment

$33,500

Renos & Furnishing

$10,250

Closing Costs

$5,025

Total

$48,775

DSCR Ratio

Strong

1.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.71%

Cap Rate

11.9%

Return on Investment

31.39%

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

$7,950

Deductible property tax

$1,658

Your total deduction

$9,368

Your adjusted annual income

$150,000 - $9,368 = $140,632

Taxes on $140,632 (30%)

$42,190

Your old tax bill

$45,000

Your new tax bill

$42,190

Estimated tax savings

$2,810

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -