BNBCalc Short Term Rental Investment Analysis 29360 River Shore Ln, Elkhart, IN 46516, USA

4 bed • 5 bath • 16 guests • $399,000

BNB

Calc

Report by:

ashleighnichols917@gmail.com

Annual Revenue

$106,943

Profit (Cash Flow)

$54,481

Cap Rate

20.0%

Annual Revenue

$106,943

AirDNA projects $610/night at 48% occupancy ($106,943).

BNB Calc projects a 48% occupancy rate, $610 rate per night.

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

Return Metrics

44.3% 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)	$54,480	$108,961	$163,442	$217,923	$272,404	$544,808	$1,634,425
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,674	$7,576	$11,718	$16,116	$20,784	$48,820	$299,250
Down Payment	$99,750	$99,750	$99,750	$99,750	$99,750	$99,750	$99,750
Property Appreciation	$11,970	$24,299	$36,998	$50,078	$63,550	$137,222	$569,477
Total Return	$169,875	$240,587	$311,909	$383,867	$456,489	$830,601	$2,602,902

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.3%

Cap Rate

20.04%

Return on Investment

57.02%

29360 River Shore Ln Elkhart, Indiana, 46516

4 bed • 5 bath • 16 guests

Purchase Price

Est. $1,914/mo

Inquire about this property

Contact Agent

$106,943

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$54,481

Profit

Revenue

$106,943

Operating Expenses

$26,983

Operating Income

$79,961

Mortgage & Taxes

$25,480

Profit (Cash Flow)

$54,481

$122,970

Cash Investment

Down Payment

$99,750

Renos & Furnishing

$11,250

Closing Costs

$11,970

Total

$122,970

DSCR Ratio

Strong

3.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

44.3%

Cap Rate

20.04%

Return on Investment

57.02%

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

$17,753

Deductible property tax

$3,950

Your total deduction

-$13,148

Your adjusted annual income

$150,000 - -$13,148 = $163,148

Taxes on $163,148 (30%)

$48,944

Your old tax bill

$45,000

Your new tax bill

$48,944

Estimated tax savings

-$3,944

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