BNBCalc Short Term Rental Investment Analysis 53283 Nadine St, South Bend, IN 46637, USA

6 bed • 4.5 bath • 18 guests • $799,000

BNB

Calc

Report by:

steve.valdiserri@gmail.com

Annual Revenue

$141,349

Profit (Cash Flow)

$55,996

Cap Rate

13.8%

Annual Revenue

$141,349

AirDNA projects $900/night at 43% occupancy ($141,349).

BNB Calc projects a 43% occupancy rate, $900 rate per night.

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

Return Metrics

28.15% 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)	$55,995	$111,991	$167,987	$223,983	$279,979	$559,959	$1,679,879
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,849	$16,183	$25,030	$34,423	$44,396	$104,280	$639,200
Down Payment	$159,800	$159,800	$159,800	$159,800	$159,800	$159,800	$159,800
Property Appreciation	$23,970	$48,659	$74,088	$100,281	$127,259	$274,789	$1,140,382
Total Return	$247,615	$336,634	$426,907	$518,489	$611,436	$1,098,829	$3,619,262

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.15%

Cap Rate

13.75%

Return on Investment

44.15%

53283 Nadine St South Bend, Indiana, 46637-5120

6 bed • 4.5 bath • 18 guests

Purchase Price

Est. $3,832/mo

Inquire about this property

Contact Agent

South Bend

Zoning

Laws

$141,349

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$55,996

Profit

Revenue

$141,349

Operating Expenses

$31,455

Operating Income

$109,894

Mortgage & Taxes

$53,898

Profit (Cash Flow)

$55,996

$198,895

Cash Investment

Down Payment

$159,800

Renos & Furnishing

$15,125

Closing Costs

$23,970

Total

$198,895

DSCR Ratio

Strong

2.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.15%

Cap Rate

13.75%

Return on Investment

44.15%

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

$37,921

Deductible property tax

$7,910

Your total deduction

$25,247

Your adjusted annual income

$150,000 - $25,247 = $124,753

Taxes on $124,753 (30%)

$37,426

Your old tax bill

$45,000

Your new tax bill

$37,426

Estimated tax savings

$7,574

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