BNBCalc Short Term Rental Investment Analysis 305 East State Street, Athens, OH, USA

4 bed • 2 bath • 10 guests • $230,000

BNB

Calc

Annual Revenue

$51,598

Profit (Cash Flow)

$16,295

Cap Rate

13.8%

Annual Revenue

$51,598

AirDNA projects $277/night at 48% occupancy ($48,562).

BNB Calc projects a 51% occupancy rate, $277 rate per night.

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

Return Metrics

25.7% 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)	$16,295	$32,590	$48,885	$65,180	$81,476	$162,952	$488,856
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,259	$4,658	$7,205	$9,909	$12,779	$30,018	$184,000
Down Payment	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000
Property Appreciation	$6,900	$14,007	$21,327	$28,867	$36,633	$79,100	$328,270
Total Return	$71,454	$97,255	$123,418	$149,957	$176,889	$318,071	$1,047,126

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.7%

Cap Rate

13.83%

Return on Investment

40.14%

305 E State St Athens, Ohio, 45701-1831

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,103/mo

Inquire about this property

Contact Agent

$51,598

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,295

Profit

Revenue

$51,598

Operating Expenses

$19,788

Operating Income

$31,810

Mortgage & Taxes

$15,515

Profit (Cash Flow)

$16,295

$63,400

Cash Investment

Down Payment

$46,000

Renos & Furnishing

$10,500

Closing Costs

$6,900

Total

$63,400

DSCR Ratio

Strong

2.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.7%

Cap Rate

13.83%

Return on Investment

40.14%

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

$10,916

Deductible property tax

$2,277

Your total deduction

$7,940

Your adjusted annual income

$150,000 - $7,940 = $142,060

Taxes on $142,060 (30%)

$42,618

Your old tax bill

$45,000

Your new tax bill

$42,618

Estimated tax savings

$2,382

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