BNBCalc Short Term Rental Investment Analysis 606 W Brown Ave, Mishawaka, IN 46545

3 bed • 2 bath • 9 guests • $274,500

BNB

Calc

Annual Revenue

$28,916

Profit (Cash Flow)

-$7,040

Cap Rate

4.2%

Annual Revenue

$28,916

AirDNA projects $203/night at 39% occupancy ($28,916). Airbtics projects $305/night at 48% occupancy ($53,471). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 39% occupancy rate, $203 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,371	$42,489	$86,132	$174,057
Occupancy	34%	44%	65%	81%
Nightly Rate	$134	$257	$356	$580

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Huge 3 BR minutes from ND!	$140,126	$709	54%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Cozy Open-Concept Home 2.5 Miles From Notre Dame	$62,015	$353	48%	3	2	2	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
~ Your Home Away From Home - Walk to Notre Dame! ~	$16,335	$110	36%	3	2	1	$169	❌	❌	✅	Y / Y	⭐️ 4.9 (215)
Walking Distance to Notre Dame	$19,748	$100	49%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (54)
Year Round Hot Tub! 1mi to ND & Pool Table!	$59,798	$267	59%	3	2	1	$85	✅	✅	✅	Y / Y	⭐️ 4.7 (49)
Welcome to The Home of the Irish house on Edison!	$20,169	$146	36%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
1mi ND, 1Level+King Beds, Backyard Bonfire+Dogs!	$63,713	$354	47%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (16)
Home near the Dome	$89,596	$347	68%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Lovely South Bend Home ~ 3 Mi to Dtwn & Notre Dame	$22,300	$160	35%	3	2	2	$104	❌	❌	✅	Y / Y	⭐️ 0 (0)
Renovated cozy home, short walk to Notre Dame	$33,018	$124	70%	3	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (119)
Ranch close to ND	$56,328	$487	31%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (20)
The 3 bedroom tailgater 1 mile from Notre Dame	$20,283	$69	75%	3	1	2	$150	❌	❌	✅	Y / N	⭐️ 4.7 (35)
South Bend Home w/ Gas Grill Near Universities!	$21,416	$125	34%	3	2	2	$198	❌	❌	❌	Y / Y	⭐️ 5 (6)
Brand New Remodel - Close to Everything	$47,388	$185	65%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Celtic Cottage~one mile to Notre Dame!	$31,403	$260	33%	3	1	2	$30	❌	❌	❌	Y / N	⭐️ 0 (0)
3 Bedroom Home Minutes from ND	$91,789	$254	97%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (36)
Little Blue - 1.2 miles to ND Campus!	$75,446	$517	39%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (2)
1.5 mi from ND Oasis	$58,780	$207	74%	3	2	2	$230	❌	❌	❌	Y / Y	⭐️ 5 (3)
South Bend 9 mins \| Family+ Fire pit+BBQ \| 800Mbp	$22,574	$143	38%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (27)
Modern Home-6 min to Notre Dame	$43,398	$140	81%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Game Day Getaway!	$68,076	$300	62%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Charming 3 BR walk to Notre Dame	$33,252	$128	67%	3	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (15)
Spacious Getaway on Manchester Drive	$156,353	$480	89%	3	2	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (31)
Professionally designed charmer-private backyard!	$39,747	$362	30%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
NDU Getaway: Movie/Game Room \| Backyard	$23,321	$104	47%	3	2	2	$195	✅	❌	✅	Y / N	⭐️ 4 (4)
Cozy and clean	$67,975	$450	41%	3	1	2	$50	❌	❌	✅	N / Y	⭐️ 4 (3)
❤Cozy, clean renovated home close to Notre Dame❤	$29,829	$150	53%	3	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Newly remodeled 3 bedroom home	$128,832	$352	100%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Spacious Cape Cod - Minutes from Notre Dame	$45,750	$125	100%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (7)
Remodeled home 1 mile from Notre Dame (1150)	$27,206	$185	39%	3	1	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Newly Renovated Cozy Home Very Close to Notre Dame	$15,531	$93	43%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
Perfect 3bdrm Home for ND Weekends!	$49,665	$295	46%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (28)
Renovated Home Near Notre Dame	$17,334	$128	37%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Clean, comfortable, renovated home near Notre Dame	$20,406	$136	41%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-9.82% 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)	-$7,039	-$14,079	-$21,118	-$28,158	-$35,198	-$70,396	-$211,189
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$219,600	$219,600	$219,600	$219,600	$219,600	$219,600	$219,600
Down Payment	$54,900	$54,900	$54,900	$54,900	$54,900	$54,900	$54,900
Property Appreciation	$8,235	$16,717	$25,453	$34,452	$43,720	$94,405	$391,783
Total Return	$275,695	$277,137	$278,834	$280,793	$283,022	$298,508	$455,093

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.82%

Cap Rate

4.18%

Return on Investment

5.43%

606 W Brown Ave Mishawaka, IN, 46545

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,317/mo

This property is for sale!

Contact Agent

-32

Airbnb Investor Score

-$7,039

Annual Profit

4.2%

Cap Rate

-9.8%

Cash on Cash

$28,916

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $203/night at 39% occupancy.Projected nightly rate is $305/night at 48% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$47,261

Avg annual revenue

48%

Avg occupancy rate

$305

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

$15k

$60k

$105k

$155k

-$7,040

Profit

Revenue

$28,916

Operating Expenses

$17,439

Operating Income

$11,477

Mortgage & Taxes

$18,517

Profit (Cash Flow)

-$7,040

$71,635

Cash Investment

Down Payment

$54,900

Renos & Furnishing

$8,500

Closing Costs

$8,235

Total

$71,635

DSCR Ratio

Weak

0.62

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.82%

Cap Rate

4.18%

Return on Investment

5.43%

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

$13,028

Deductible property tax

$2,718

Your total deduction

$35,407

Your adjusted annual income

$150,000 - $35,407 = $114,593

Taxes on $114,593 (30%)

$34,378

Your old tax bill

$45,000

Your new tax bill

$34,378

Estimated tax savings

$10,622

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: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -