BNBCalc Short Term Rental Investment Analysis 5807 Bramble Ave

3 bed • 2 bath • 6 guests • $255,000

BNB

Calc

Annual Revenue

$53,216

Profit (Cash Flow)

$16,016

Cap Rate

13.0%

Annual Revenue

$53,216

AirDNA projects $235/night at 62% occupancy ($53,216).

BNB Calc projects a 62% occupancy rate, $235 rate per night.

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

Return Metrics

23.85% 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)	$16,016	$32,032	$48,049	$64,065	$80,082	$160,164	$480,494
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$204,000	$204,000	$204,000	$204,000	$204,000	$204,000	$204,000
Down Payment	$51,000	$51,000	$51,000	$51,000	$51,000	$51,000	$51,000
Property Appreciation	$7,650	$15,529	$23,645	$32,004	$40,614	$87,698	$363,951
Total Return	$278,666	$302,562	$326,694	$351,070	$375,697	$502,863	$1,099,445

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.85%

Cap Rate

13.02%

Return on Investment

38.97%

5807 Bramble Ave Cincinnati, OH, 45227

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,223/mo

This property is for sale!

Contact Agent

Cincinnati

Guide

Zoning

Market

Guide

Laws

Market Data

$53,216

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,016

Profit

Revenue

$53,216

Operating Expenses

$19,998

Operating Income

$33,218

Mortgage & Taxes

$17,201

Profit (Cash Flow)

$16,016

$67,150

Cash Investment

Down Payment

$51,000

Renos & Furnishing

$8,500

Closing Costs

$7,650

Total

$67,150

DSCR Ratio

Strong

1.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.85%

Cap Rate

13.02%

Return on Investment

38.97%

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

$12,103

Deductible property tax

$2,524

Your total deduction

$6,045

Your adjusted annual income

$150,000 - $6,045 = $143,955

Taxes on $143,955 (30%)

$43,187

Your old tax bill

$45,000

Your new tax bill

$43,187

Estimated tax savings

$1,813

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:

4,966 sqft

Year built:

1911

Size:

2,128 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 4,966 sqft

Building area: 2,128 sqft

Garage: Yes

Heating: Yes

Pool: No

Fireplaces: 0

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 037-0001-0126-00

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $13,339

County Est. Land Value: $15,570

Assessed Land Value: $5,450

County Est. Structure Value: $22,540

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
02/12/14	$0	0%	Ladisa Investments Llc
03/22/13	$28,500	0%	Ladisa Investments Llc A Flori
12/11/12	$30,000	0%	Federal National Mortgage Asso

Ownership

Name: Ladisa Investments Llc

Owner Occupied: No

Owner Mailing Address: Po Box 37930, Cincinnati, Oh 45222

Years Owned: 123

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 0%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: N/A