BNBCalc Short Term Rental Investment Analysis 25402 Liberty Hill Rd, South Bloomingville, OH 43152, USA

3 bed • 3.5 bath • 11 guests • $850,000

BNB

Calc

Annual Revenue

$92,107

Profit (Cash Flow)

$8,412

Cap Rate

7.9%

Annual Revenue

$92,107

AirDNA projects $467/night at 53% occupancy ($90,401).

BNB Calc projects a 54% occupancy rate, $467 rate per night.

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

Return Metrics

4.11% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,412	$16,824	$25,236	$33,648	$42,060	$84,121	$252,363
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$679,999	$679,999	$679,999	$679,999	$679,999	$679,999	$679,999
Down Payment	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000
Property Appreciation	$25,500	$51,765	$78,817	$106,682	$135,382	$292,328	$1,213,173
Total Return	$883,912	$918,589	$954,054	$990,331	$1,027,443	$1,226,450	$2,315,537

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.11%

Cap Rate

7.88%

Return on Investment

20.62%

25402 Liberty Hill Rd South Bloomingville, Ohio, 43152

3 bed • 3.5 bath • 11 guests

Purchase Price

Est. $4,077/mo

Inquire about this property

Contact Agent

$92,107

Annual Revenue

Projected nightly rate is $467/night at 53% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,412

Profit

Revenue

$92,107

Operating Expenses

$25,054

Operating Income

$67,053

Mortgage & Taxes

$58,641

Profit (Cash Flow)

$8,412

$204,375

Cash Investment

Down Payment

$170,000

Renos & Furnishing

$8,875

Closing Costs

$25,500

Total

$204,375

DSCR Ratio

Acceptable

1.14

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.11%

Cap Rate

7.88%

Return on Investment

20.62%

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

$40,819

Deductible property tax

$9,350

Your total deduction

$77,130

Your adjusted annual income

$150,000 - $77,130 = $72,870

Taxes on $72,870 (30%)

$21,861

Your old tax bill

$45,000

Your new tax bill

$21,861

Estimated tax savings

$23,139

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