BNBCalc Short Term Rental Investment Analysis 2418 N Capitol Ave, Indianapolis, IN, 46208

3 bed • 3 bath • 8 guests • $188,500

BNB

Calc

Annual Revenue

$52,942

Profit (Cash Flow)

$30,513

Cap Rate

17.2%

Annual Revenue

$52,942

AirDNA projects $235/night at 52% occupancy ($44,632). Airbtics projects $176/night at 53% occupancy ($34,069). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $223 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,904	$34,243	$55,001	$80,604
Occupancy	39%	56%	65%	77%
Nightly Rate	$120	$160	$223	$278

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
BRAND New Urban Escape near dtwn,500,zoo&museums	$15,832	$108	37%	3	2	1	$71	❌	❌	✅	Y / Y	⭐️ 4.7 (183)
Cozy 3 bed 2 bath house close to downtown Indy	$23,413	$95	63%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (91)
Gorgeous Large Remodel - Perfect for your Group!	$25,921	$93	66%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (37)
Pop Art Clubhouse \| Play Pool, Shuffleboard, Games	$28,316	$111	62%	3	2.5	2	$195	✅	❌	✅	Y / Y	⭐️ 5 (59)
Spacious, Modern Master Suite New Home Downtown	$39,856	$173	60%	3	3	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (74)
Downtown Home Perfect for your downtown activities	$18,813	$61	82%	3	1.5	2	$45	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Spacious 3BR Retreat \| Arcade \| Near DT \| Pets	$37,653	$154	62%	3	1.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (50)
Downtown Gem \| Sleeps 6 \| Modern Haven	$25,569	$123	52%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (37)
Perfect Location - Next to it all. Large 3br Home	$22,657	$132	44%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (60)
Perfect Location 2.0 - Next to it all	$23,829	$135	46%	3	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (52)
Stylish Downtown Indy Gem \| Hot Tub \| Central	$48,260	$178	72%	3	2	2	$75	❌	✅	✅	Y / Y	⭐️ 5 (121)
Meridian Park Stay \| Great Location	$36,776	$124	77%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (71)
1634 N Alabama Street - New Rehab Unit A	$25,513	$187	36%	3	2	1	$145	❌	❌	✅	Y / Y	⭐️ 4.5 (135)
10 Min to Lucas Oil~Close to Mass Ave~GAME ROOM!	$41,958	$182	60%	3	2.5	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (25)
Heart of Indy \| Sleeps 6 \| Modern Home	$31,759	$148	55%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (29)
Cozy 3 BR Near Children's Museum & Downtown Indy	$20,282	$129	39%	3	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Downtown Oasis w/ Hot Tub & Fire Pit	$44,182	$166	68%	3	3	1	$130	❌	✅	❌	Y / Y	⭐️ 4.5 (13)
Private Townhome Downtown Indy	$32,938	$217	41%	3	3	2	$155	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Urban Lux, Hot Tub, Secret Door Basement	$65,728	$291	60%	3	2.5	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (18)
Historic Beauty - 2430 Downtown Adjacent	$51,380	$258	54%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (3)
3BR City Chic Modern Apt \| Central Location	$27,938	$100	69%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
3BR DT Home \| Yard + Pets \| Gourmet Kitchen	$23,863	$102	57%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (20)
Tucked away Indy Retreat	$20,496	$140	40%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (30)
Spacious 3BR 3BA close to downtown, food, events!	$34,613	$193	49%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Spacious House near Downtown	$34,541	$148	61%	3	3	2	$149	❌	❌	❌	N / N	⭐️ 0 (0)
Indianapolis Home w/ Fire Pit: 3 Mi to Downtown!	$28,042	$107	57%	3	3	2	$181	❌	❌	❌	Y / Y	⭐️ 3.6 (6)
Indianapolis, IN - Lighten Parlor	$94,764	$278	93%	3	2.5	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cozy Indianapolis Home w/ Private Hot Tub!	$121,176	$372	89%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 3 (2)
Spacious Home near Downtown Indy	$24,672	$100	65%	3	1	1	$100	❌	❌	✅	N / N	⭐️ 4 (1)
Chic 3 bedroom 2 bath 2nd floor Apartment Mid-town	$75,540	$254	80%	3	2	30	$130	❌	❌	✅	Y / Y	⭐️ 5 (30)
3BR City Chic: Modern Apt \| Best Location dlc	$52,155	$285	50%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Luxurious Spot Near Downtown	$12,518	$95	36%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Charming home with fire pit near downtown	$60,611	$240	69%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Nice home close to Downtown	$45,004	$232	53%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (4)
Perfect DT Indy Townhouse	$17,446	$149	32%	3	2	2	$0	❌	❌	✅	N / N	⭐️ 5 (1)

Return Metrics

128.04% 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)	$30,513	$61,026	$91,540	$122,053	$152,567	$305,134	$915,404
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$179,075	$179,075	$179,075	$179,075	$179,075	$179,075	$179,075
Down Payment	$9,425	$9,425	$9,425	$9,425	$9,425	$9,425	$9,425
Property Appreciation	$5,655	$11,479	$17,479	$23,658	$30,023	$64,828	$269,038
Total Return	$224,668	$261,006	$297,519	$334,212	$371,090	$558,463	$1,372,943

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

128.04%

Cap Rate

17.17%

Return on Investment

160.38%

2418 N Capitol Ave Indianapolis, Indiana, 46208

3 bed • 3 bath • 8 guests

Purchase Price

Est. $904/mo

Inquire about this property

Contact Agent

$195,600

Zestimate

Indianapolis

Guide

Zoning

Market

Guide

Laws

Market Data

448

Airbnb Investor Score

$17,114

Annual Profit

17.2%

Cap Rate

128.0%

Cash on Cash

$52,942

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $235/night at 52% occupancy ($44,632.81). Airbtics projects $176/night at 53% occupancy ($34,069).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$35,573

Avg annual revenue

53%

Avg occupancy rate

$176

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

$10k

$45k

$85k

$120k

$30,513

Profit

Revenue

$52,942

Operating Expenses

$20,562

Operating Income

$32,380

Mortgage & Taxes

$1,866

Profit (Cash Flow)

$30,513

$18,175

Cash Investment

Down Payment

$9,425

Renos & Furnishing

$8,750

Total

$18,175

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

128.04%

Cap Rate

17.17%

Return on Investment

160.38%

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

$11,288

Deductible property tax

$1,866

Your total deduction

$25,352

Your adjusted annual income

$150,000 - $25,352 = $124,648

Taxes on $124,648 (30%)

$37,394

Your old tax bill

$45,000

Your new tax bill

$37,394

Estimated tax savings

$7,606

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:

4,530 sqft

Year built:

2024

Size:

1,585 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 4,530 sqft

Building area: 1,585 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: Dishwasher, Dryer, Freezer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer

Price per square foot: $123

Lot Info

Zoning: -

Land Use: -

Parcel Number: 490626140044002101

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $14,300

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $195,600

Schools

High School: Shortridge High School with 2/10 star rating