BNBCalc Short Term Rental Investment Analysis 58755 State St, Mishawaka, IN 46544

3 bed • 1 bath • 9 guests • $174,000

BNB

Calc

Annual Revenue

$38,478

Profit (Cash Flow)

$8,059

Cap Rate

11.4%

Annual Revenue

$38,478

Revenue data could not be found for this address

BNB Calc projects a 49% occupancy rate, $215 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Byrkit House	$21,775	$165	34%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (26)
Comfortable three+ bedroom close to ND!	$54,140	$423	34%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Historic Charm 3m. to Notre Dame	$65,406	$422	39%	3	2	1	$150	❌	❌	❌	N / Y	⭐️ 5 (1)
Historic home - 15 minutes from ND/SMC/HCC	$150,140	$774	53%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Very nice home with HOT TUB 15 minutes from ND!	$54,996	$372	40%	3	2	2	$100	❌	✅	❌	Y / Y	⭐️ 4.9 (9)
Modern, Spacious, & Private Home - Close to ND!	$25,019	$159	43%	3	3	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Private & Spacious Home 5 miles from Notre Dame	$40,159	$185	55%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (7)

Return Metrics

16.69% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,058	$16,117	$24,176	$32,235	$40,293	$80,587	$241,762
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$139,200	$139,200	$139,200	$139,200	$139,200	$139,200	$139,200
Down Payment	$34,800	$34,800	$34,800	$34,800	$34,800	$34,800	$34,800
Property Appreciation	$5,220	$10,596	$16,134	$21,838	$27,713	$59,841	$248,343
Total Return	$187,278	$200,714	$214,310	$228,073	$242,007	$314,429	$664,106

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.69%

Cap Rate

11.37%

Return on Investment

31.05%

58755 State St Mishawaka, IN, 46544

3 bed • 1 bath • 9 guests

Purchase Price

Est. $835/mo

This property is for sale!

Contact Agent

104

Airbnb Investor Score

$8,058

Annual Profit

11.4%

Cap Rate

16.7%

Cash on Cash

$38,478

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 11% of comparables

Avg Daily Rate

Top 71% of comparables

10 Airbnb Comparables

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

$48,925

Avg annual revenue

34%

Avg occupancy rate

$376

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

$10k

$55k

$100k

$150k

$8,059

Profit

Revenue

$38,478

Operating Expenses

$18,682

Operating Income

$19,796

Mortgage & Taxes

$11,737

Profit (Cash Flow)

$8,059

$48,270

Cash Investment

Down Payment

$34,800

Renos & Furnishing

$8,250

Closing Costs

$5,220

Total

$48,270

DSCR Ratio

Strong

1.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.69%

Cap Rate

11.37%

Return on Investment

31.05%

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

$8,258

Deductible property tax

$1,723

Your total deduction

$10,318

Your adjusted annual income

$150,000 - $10,318 = $139,682

Taxes on $139,682 (30%)

$41,905

Your old tax bill

$45,000

Your new tax bill

$41,905

Estimated tax savings

$3,095

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -