BNBCalc Short Term Rental Investment Analysis 2611 E Centennial Ave, Muncie, IN 47303, USA

2 bed • 1 bath • 6 guests • $24,900

BNB

Calc

Annual Revenue

$24,508

Profit (Cash Flow)

$6,562

Cap Rate

33.1%

Annual Revenue

$24,508

AirDNA projects $110/night at 57% occupancy ($22,900).

BNB Calc projects a 61% occupancy rate, $110 rate per night.

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

Return Metrics

54.78% 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)	$6,562	$13,124	$19,686	$26,248	$32,810	$65,621	$196,865
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$19,920	$19,920	$19,920	$19,920	$19,920	$19,920	$19,920
Down Payment	$4,980	$4,980	$4,980	$4,980	$4,980	$4,980	$4,980
Property Appreciation	$747	$1,516	$2,308	$3,125	$3,965	$8,563	$35,538
Total Return	$32,209	$39,540	$46,895	$54,273	$61,676	$99,085	$257,304

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.78%

Cap Rate

33.09%

Return on Investment

63.06%

2611 E Centennial Ave Muncie, Indiana, 47303-2510

2 bed • 1 bath • 6 guests

Purchase Price

Est. $119/mo

Inquire about this property

Contact Agent

Muncie

Zoning

Laws

$24,508

Annual Revenue

Projected nightly rate is $110/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,562

Profit

Revenue

$24,508

Operating Expenses

$16,266

Operating Income

$8,242

Mortgage & Taxes

$1,680

Profit (Cash Flow)

$6,562

$11,977

Cash Investment

Down Payment

$4,980

Renos & Furnishing

$6,250

Closing Costs

$747

Total

$11,977

DSCR Ratio

Strong

4.91

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

54.78%

Cap Rate

33.09%

Return on Investment

63.06%

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

$1,182

Deductible property tax

$247

Your total deduction

-$3,233

Your adjusted annual income

$150,000 - -$3,233 = $153,233

Taxes on $153,233 (30%)

$45,970

Your old tax bill

$45,000

Your new tax bill

$45,970

Estimated tax savings

-$970

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