BNBCalc Short Term Rental Investment Analysis 217 Elm St, Henderson, NV 89015, USA

5 bed • 3 bath • 12 guests • $369,000

BNB

Calc

Report by:

jibdallas@gmail.com

Annual Revenue

$97,769

Profit (Cash Flow)

$47,087

Cap Rate

19.5%

Annual Revenue

$97,769

AirDNA projects $478/night at 56% occupancy ($97,768).

BNB Calc projects a 56.00000000000001% occupancy rate, $478 rate per night.

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

Return Metrics

48.23% 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)	$47,087	$94,174	$141,261	$188,348	$235,435	$470,870	$1,412,610
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,625	$7,473	$11,559	$15,897	$20,503	$48,159	$295,200
Down Payment	$73,800	$73,800	$73,800	$73,800	$73,800	$73,800	$73,800
Property Appreciation	$11,070	$22,472	$34,216	$46,312	$58,772	$126,905	$526,659
Total Return	$135,582	$197,919	$260,837	$324,358	$388,510	$719,735	$2,308,270

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

48.23%

Cap Rate

19.5%

Return on Investment

63.28%

217 Elm St Henderson, Nevada, 89015-5714

5 bed • 3 bath • 12 guests

Purchase Price

Est. $1,770/mo

Inquire about this property

Contact Agent

Henderson

Guide

Zoning

Market

Guide

Laws

Market Data

$97,769

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$47,087

Profit

Revenue

$97,769

Operating Expenses

$25,790

Operating Income

$71,979

Mortgage & Taxes

$24,892

Profit (Cash Flow)

$47,087

$97,620

Cash Investment

Down Payment

$73,800

Renos & Furnishing

$12,750

Closing Costs

$11,070

Total

$97,620

DSCR Ratio

Strong

2.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

48.23%

Cap Rate

19.5%

Return on Investment

63.28%

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

$17,513

Deductible property tax

$3,653

Your total deduction

-$8,771

Your adjusted annual income

$150,000 - -$8,771 = $158,771

Taxes on $158,771 (30%)

$47,631

Your old tax bill

$45,000

Your new tax bill

$47,631

Estimated tax savings

-$2,631

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