BNBCalc Short Term Rental Investment Analysis 37256 Hunter Camp Road, Lisbon, OH

5 bed • 3 bath • 14 guests • $536,300

BNB

Calc

Report by:

Dustin Weaver

dustin@nhpgllc.com

Annual Revenue

$30,461

Profit (Cash Flow)

$7,512

Cap Rate

2.4%

Annual Revenue

$30,461

AirDNA projects $278/night at 30% occupancy ($30,461).

BNB Calc projects a 30% occupancy rate, $278 rate per night.

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

Return Metrics

9.1% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,512	$15,024	$22,536	$30,048	$37,560	$75,120	$225,360
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$482,669	$482,669	$482,669	$482,669	$482,669	$482,669	$482,669
Down Payment	$53,630	$53,630	$53,630	$53,630	$53,630	$53,630	$53,630
Property Appreciation	$16,089	$32,660	$49,729	$67,310	$85,418	$184,442	$765,440
Total Return	$559,901	$583,984	$608,565	$633,658	$659,278	$795,862	$1,527,100

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.1%

Cap Rate

2.39%

Return on Investment

35.05%

37256 Hunter Camp Rd Lisbon, Ohio, 44432

5 bed • 3 bath • 14 guests

Purchase Price

Est. $2,572/mo

Inquire about this property

Contact Dustin

$536,300

Zestimate

-6

Airbnb Investor Score

-$31,418

Annual Profit

2.4%

Cap Rate

9.1%

Cash on Cash

$30,461

Annual Revenue

Projected nightly rate is $278/night at 30% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

$7,512

Profit

Revenue

$30,461

Operating Expenses

$17,640

Operating Income

$12,821

Mortgage & Taxes

$5,309

Profit (Cash Flow)

$7,512

$66,380

Cash Investment

Down Payment

$53,630

Renos & Furnishing

$12,750

Total

$66,380

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.1%

Cap Rate

2.39%

Return on Investment

35.05%

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

$33,447

Deductible property tax

$5,309

Your total deduction

$86,239

Your adjusted annual income

$150,000 - $86,239 = $63,761

Taxes on $63,761 (30%)

$19,128

Your old tax bill

$45,000

Your new tax bill

$19,128

Estimated tax savings

$25,872

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

16.11 sqft

Year built:

1854

Size:

3,900 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Fireplace(s), Propane, Radiator(s), Radiant

Sold Comparables

Sorry, we couldnt find any comps for this property.

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 16.11 sqft

Building area: 3,900 sqft

Garage: Yes

Heating: Fireplace(s), propane, radiator(s), radiant

Pool: No

Fireplaces: 4

Basement: Yes

Cooling: Ceiling Fan(s), None

View: -

Parking: Attached, Garage, Garage Door Opener

Amenities: Dishwasher, Range, Refrigerator

Price per square foot: $144

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0800231001

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $564,200

Schools

Elementary School: Mckinley Elementary School with 4/10 star rating