BNBCalc Short Term Rental Investment Analysis 4617 East 10th Avenue, Gary, IN

4 bed • 3 bath • 8 guests • $220,000

BNB

Calc

Annual Revenue

$61,471

Profit (Cash Flow)

$24,959

Cap Rate

18.1%

Annual Revenue

$61,471

AirDNA projects $277/night at 43% occupancy ($43,504). Airbtics projects $306/night at 55% occupancy ($61,470). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 55% occupancy rate, $306 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,375	$64,208	$87,821	$123,480
Occupancy	39%	57%	65%	77%
Nightly Rate	$224	$298	$354	$417

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mi Casa Dune Casa	$60,550	$297	50%	4	2	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (12)
Updated House Close to Beach + National Park	$47,085	$230	54%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (77)
Duneland Oasis near West Beach National Park	$121,877	$480	69%	4	2	2	$200	❌	✅	✅	Y / Y	⭐️ 4.5 (21)
A Stone`s Throw, 4 bedroom 2 bath home a block fro	$42,034	$167	57%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (19)
Heaven on Earth 2	$27,441	$180	38%	4	1.5	3	$60	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Dunes Nat’l Park, HotTub, Sauna, Firepit, Foosball	$120,839	$577	56%	4	3.5	2	$329	❌	✅	✅	Y / Y	⭐️ 4.5 (93)
Duneland Oasis near West Beach	$55,809	$329	45%	4	2	2	$150	❌	✅	✅	Y / Y	⭐️ 3.8 (11)
Vista Del Vida W/Hot tub & fenced backyard.	$150,678	$627	65%	4	2	2	$250	❌	✅	✅	Y / Y	⭐️ 4.5 (22)
Huge Private Yard w/ hot tub 2 blocks from Beach	$68,064	$329	54%	4	2	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (39)
Miller Beach Family Getaway!	$47,989	$310	40%	4	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (16)
SYLVIA's CHARMING & RELAXING COTTAGE	$42,938	$287	39%	4	2	3	$200	❌	✅	❌	Y / Y	⭐️ 5 (65)
Miller Beach Getaway!	$85,623	$409	49%	4	3	2	$350	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Bayless Dune Lodge at West Beach - Indiana Dunes!	$58,584	$361	39%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (136)
Holiday Homestead - Clean - Cozy - Comfort (4Bd)	$45,443	$220	53%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (14)
Upscale Luxury Living	$61,274	$399	39%	4	2	2	$221	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cozy Abode ~ 3 Mi to Indiana Dunes Nat'l Park	$107,106	$267	100%	4	2	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (27)
Cozy beach cottage w/ hot tub near West Beach.	$41,632	$183	59%	4	1	2	$175	❌	✅	✅	Y / Y	⭐️ 3.9 (12)
Portage Haven Hideaway	$45,507	$185	63%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.2 (13)
Modern Boho Beach House with Hot Tub	$37,380	$304	31%	4	2	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (20)
Miller Beach Blue Door By The Shore 2	$40,644	$268	39%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Indiana Dunes Cabin WITH Bunk/Rec Room!	$89,864	$352	68%	4	3.5	3	$180	✅	❌	❌	Y / Y	⭐️ 5 (32)
Miller Beach Oasis	$50,219	$221	60%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (95)
6 Bed 3BA A-Frame Near Crown Point	$52,991	$224	58%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (47)
Quiet 4 bed, 2 bath, 10 mins to Lake Michigan	$35,044	$150	57%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.5 (69)
Spacious home 28 miles from Downtown Chicago	$80,103	$301	71%	4	2.5	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (102)
Journey To Valpo Near Downtown!	$52,305	$198	70%	4	2.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (75)
Moon-Shine on Coffee Creek historic near Lake M	$41,460	$264	37%	4	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (9)
420 at Cheltenham 4BR	$65,481	$293	60%	4	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (106)
A Home Away From Home!	$41,203	$176	60%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Miller Beach Blue Door By The Shore	$53,926	$376	37%	4	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Cheerful 4 bedroom 2 king size beds, 2 queen size	$74,201	$309	64%	4	3	1	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Cannabis Condo 4BR	$71,770	$300	64%	4	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (99)
Charming Crete Home w/ Hot Tub, Deck & Fire Pit	$148,997	$507	77%	4	3	2	$310	❌	✅	✅	Y / Y	⭐️ 4.5 (18)
Downtown Duplex: 2 delightful units under 1 roof!	$83,373	$276	79%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (3)
Renovated Griffith Family Home in Chicagoland Area	$126,386	$410	82%	4	2.5	3	$155	❌	❌	✅	Y / Y	⭐️ 5 (32)
Modern Bungalow near the beach!	$43,920	$300	40%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Entire House With Pool - Backyard Beach Getaway	$67,188	$224	80%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (36)
Travel Nurses / BP Contractors deserve lakeviews!	$63,189	$255	66%	4	3	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (78)

Return Metrics

40.68% 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)	$24,958	$49,917	$74,876	$99,835	$124,794	$249,588	$748,766
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$176,000	$176,000	$176,000	$176,000	$176,000	$176,000	$176,000
Down Payment	$44,000	$44,000	$44,000	$44,000	$44,000	$44,000	$44,000
Property Appreciation	$6,600	$13,398	$20,399	$27,611	$35,040	$75,661	$313,997
Total Return	$251,558	$283,315	$315,276	$347,447	$379,834	$545,250	$1,282,764

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.68%

Cap Rate

18.09%

Return on Investment

54.96%

4617 E 10th Ave Gary, Indiana, 46403

4 bed • 3 bath • 8 guests

Purchase Price

Est. $1,055/mo

Inquire about this property

Contact Agent

Gary

Zoning

Laws

229

Airbnb Investor Score

$24,958

Annual Profit

18.1%

Cap Rate

40.7%

Cash on Cash

$61,471

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $277/night at 43% occupancy ($43,504.21). Airbtics projects $306/night at 55% occupancy ($61,470).

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$65,331

Avg annual revenue

55%

Avg occupancy rate

$306

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

$25k

$65k

$105k

$150k

$24,959

Profit

Revenue

$61,471

Operating Expenses

$21,671

Operating Income

$39,799

Mortgage & Taxes

$14,841

Profit (Cash Flow)

$24,959

$61,350

Cash Investment

Down Payment

$44,000

Renos & Furnishing

$10,750

Closing Costs

$6,600

Total

$61,350

DSCR Ratio

Strong

2.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.68%

Cap Rate

18.09%

Return on Investment

54.96%

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

$10,441

Deductible property tax

$2,178

Your total deduction

-$1,680

Your adjusted annual income

$150,000 - -$1,680 = $151,680

Taxes on $151,680 (30%)

$45,504

Your old tax bill

$45,000

Your new tax bill

$45,504

Estimated tax savings

-$504

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