BNBCalc Short Term Rental Investment Analysis 5500 Locust Ln

3 bed • 2.5 bath • 6 guests • $315,500

BNB

Calc

Annual Revenue

$44,797

Profit (Cash Flow)

$4,011

Cap Rate

8.0%

Annual Revenue

$44,797

AirDNA projects $267/night at 52% occupancy ($50,710). Airbtics projects $223/night at 55% occupancy ($44,797). Airbtics predicts this property will perform in the 57% revenue percentile

BNB Calc projects a 55% occupancy rate, $223 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,089	$40,662	$51,618	$64,250
Occupancy	36%	50%	68%	92%
Nightly Rate	$147	$203	$302	$318

Seasonality (Profit by Month)

Return Metrics

4.94% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,010	$8,021	$12,032	$16,043	$20,054	$40,109	$120,327
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$252,400	$252,400	$252,400	$252,400	$252,400	$252,400	$252,400
Down Payment	$63,100	$63,100	$63,100	$63,100	$63,100	$63,100	$63,100
Property Appreciation	$9,465	$19,213	$29,255	$39,598	$50,250	$108,505	$450,301
Total Return	$328,975	$342,735	$356,788	$371,141	$385,805	$464,114	$886,128

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.94%

Cap Rate

8.01%

Return on Investment

20.41%

5500 Locust Ln Harrisburg, Pennsylvania, 17109-5622

3 bed • 2.5 bath • 6 guests

Purchase Price

Est. $1,513/mo

Inquire about this property

Contact Agent

$315,500

Zestimate

$44,797

Annual Revenue

This property is projected to be in the top 57% revenue percentile compared to similar properties nearby.
Projected nightly rate is $267/night at 52% occupancy.Projected nightly rate is $223/night at 55% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$4,011

Profit

Revenue

$44,797

Operating Expenses

$19,504

Operating Income

$25,294

Mortgage & Taxes

$21,283

Profit (Cash Flow)

$4,011

$81,190

Cash Investment

Down Payment

$63,100

Renos & Furnishing

$8,625

Closing Costs

$9,465

Total

$81,190

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.94%

Cap Rate

8.01%

Return on Investment

20.41%

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

$14,974

Deductible property tax

$3,123

Your total deduction

$31,880

Your adjusted annual income

$150,000 - $31,880 = $118,120

Taxes on $118,120 (30%)

$35,436

Your old tax bill

$45,000

Your new tax bill

$35,436

Estimated tax savings

$9,564

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:

52,272 sqft

Year built:

1952

Size:

4,024 sqft

Type:

SFR

Parking:

Heating:

HOT WATER

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
5202 Locust Ln	3	1	2,574	-	7,405	1958	$215,600	26
4799 Crown Ave	2	2	2,952	-	4,792	1915	$235,001	-
5588 Mercury Ct	3	2	2,282	-	16,117	1973	$0	-
404 Nottingham Pl	3	3	2,266	-	15,246	1979	$304,000	33
5601 Union Deposit Rd	3	1	1,518	-	23,958	1947	$215,000	13
5206 Locust Ln	4	1	1,411	-	10,890	1950	$285,000	-
5600 Morning Mist Dr	3	3	3,716	-	5,663	2006	$359,000	45
4710 Royal Ave	3	2	1,120	-	2,178	1987	$200,000	13
1411 Ford Ave	2	1	2,358	-	10,890	1959	$201,000	-
5525 Edsel St	3	2	2,302	-	10,890	1977	$260,000	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 52,272 sqft

Building area: 4,024 sqft

Garage: Yes

Heating: Hot water

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 35-061-026

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $130,500

County Est. Land Value: $29,400

Assessed Land Value: $29,400

County Est. Structure Value: $101,100

Market Estimate: $236,784

Sale history

Date	Sale Price	% Financed	Buyer
12/06/10	$169,278	97%	Sharon E Clouser

Ownership

Name: Sharon E Clouser

Owner Occupied: Yes

Owner Mailing Address: 5500 Locust Ln, Harrisburg, Pa 17109

Years Owned: 157

Home Equity: $111,114

Mortgage Balance Remaining: $164,986

Financed amount: 97%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Middle School: Central Dauphin Middle School with 5/10 star rating
High School: Central Dauphin Senior High School with 5/10 star rating