BNBCalc Short Term Rental Investment Analysis 601 Harman Ave, Dayton, OH 45419, USA

3 bed • 2 bath • 6 guests • $290,000

BNB

Calc

Annual Revenue

$33,968

Profit (Cash Flow)

-$3,091

Cap Rate

5.7%

Annual Revenue

$33,968

AirDNA projects $150/night at 62% occupancy ($33,967).

BNB Calc projects a 62% occupancy rate, $150 rate per night.

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

Return Metrics

-4.1% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,090	-$6,181	-$9,271	-$12,362	-$15,452	-$30,905	-$92,717
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,848	$5,873	$9,084	$12,494	$16,113	$37,849	$232,000
Down Payment	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000
Property Appreciation	$8,700	$17,661	$26,890	$36,397	$46,189	$99,735	$413,906
Total Return	$66,458	$75,353	$84,704	$94,529	$104,850	$164,678	$611,188

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.1%

Cap Rate

5.67%

Return on Investment

11.24%

601 Harman Ave Dayton, Ohio, 45419-3846

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,391/mo

Inquire about this property

Contact Agent

Dayton

Zoning

Laws

$33,968

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,091

Profit

Revenue

$33,968

Operating Expenses

$17,496

Operating Income

$16,472

Mortgage & Taxes

$19,562

Profit (Cash Flow)

-$3,091

$75,200

Cash Investment

Down Payment

$58,000

Renos & Furnishing

$8,500

Closing Costs

$8,700

Total

$75,200

DSCR Ratio

Weak

0.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.1%

Cap Rate

5.67%

Return on Investment

11.24%

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

$13,764

Deductible property tax

$2,871

Your total deduction

$32,993

Your adjusted annual income

$150,000 - $32,993 = $117,007

Taxes on $117,007 (30%)

$35,102

Your old tax bill

$45,000

Your new tax bill

$35,102

Estimated tax savings

$9,898

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