BNBCalc Short Term Rental Investment Analysis 4602 Bon Aire Dr, Monroe, LA 71203, USA

5 bed • 3 bath • 12 guests • $375,000

BNB

Calc

Annual Revenue

$77,797

Profit (Cash Flow)

$29,307

Cap Rate

14.6%

Annual Revenue

$77,797

AirDNA projects $216/night at 61% occupancy ($48,124).

BNB Calc projects a 71% occupancy rate, $300 rate per night.

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

Return Metrics

29.6% 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)	$29,307	$58,614	$87,921	$117,228	$146,535	$293,070	$879,211
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,684	$7,595	$11,747	$16,156	$20,836	$48,942	$300,000
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$11,250	$22,837	$34,772	$47,065	$59,727	$128,968	$535,223
Total Return	$119,241	$164,046	$209,441	$255,450	$302,099	$545,981	$1,789,434

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.6%

Cap Rate

14.56%

Return on Investment

44.68%

4602 Bon Aire Dr Monroe, Louisiana, 71203

5 bed • 3 bath • 12 guests

Purchase Price

Est. $1,799/mo

Inquire about this property

Contact Agent

$77,797

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,307

Profit

Revenue

$77,797

Operating Expenses

$23,194

Operating Income

$54,603

Mortgage & Taxes

$25,296

Profit (Cash Flow)

$29,307

$99,000

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$12,750

Closing Costs

$11,250

Total

$99,000

DSCR Ratio

Strong

2.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.6%

Cap Rate

14.56%

Return on Investment

44.68%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$9,603

Your adjusted annual income

$150,000 - $9,603 = $140,397

Taxes on $140,397 (30%)

$42,119

Your old tax bill

$45,000

Your new tax bill

$42,119

Estimated tax savings

$2,881

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