BNBCalc Short Term Rental Investment Analysis 3322 Twp Rd 539, Loudonville, OH 44842, USA

4 bed • 2.5 bath • 12 guests • $485,000

BNB

Calc

Report by:

nickjlemoine@gmail.com

Annual Revenue

$78,016

Profit (Cash Flow)

$22,077

Cap Rate

11.3%

Annual Revenue

$78,016

AirDNA projects $356/night at 60% occupancy ($78,016).

BNB Calc projects a 60% occupancy rate, $356 rate per night.

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

Return Metrics

18.07% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,077	$44,154	$66,232	$88,309	$110,387	$220,774	$662,323
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,764	$9,823	$15,193	$20,895	$26,949	$63,299	$388,000
Down Payment	$97,000	$97,000	$97,000	$97,000	$97,000	$97,000	$97,000
Property Appreciation	$14,550	$29,536	$44,972	$60,871	$77,247	$166,799	$692,222
Total Return	$138,392	$180,514	$223,398	$267,077	$311,584	$547,873	$1,839,545

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.07%

Cap Rate

11.29%

Return on Investment

33.87%

3322 Twp Rd 539 Loudonville, Ohio, 44842

4 bed • 2.5 bath • 12 guests

Purchase Price

Est. $2,326/mo

Inquire about this property

Contact Agent

$78,016

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,077

Profit

Revenue

$78,016

Operating Expenses

$23,222

Operating Income

$54,794

Mortgage & Taxes

$32,717

Profit (Cash Flow)

$22,077

$122,175

Cash Investment

Down Payment

$97,000

Renos & Furnishing

$10,625

Closing Costs

$14,550

Total

$122,175

DSCR Ratio

Strong

1.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.07%

Cap Rate

11.29%

Return on Investment

33.87%

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

$23,019

Deductible property tax

$4,802

Your total deduction

$27,437

Your adjusted annual income

$150,000 - $27,437 = $122,563

Taxes on $122,563 (30%)

$36,769

Your old tax bill

$45,000

Your new tax bill

$36,769

Estimated tax savings

$8,231

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