BNBCalc Short Term Rental Investment Analysis 607 Grace St, Albert Lea, MN 56007, USA

2 bed • 1 bath • 4 guests • $80,000

BNB

Calc

Annual Revenue

$26,352

Profit (Cash Flow)

$4,450

Cap Rate

12.3%

Annual Revenue

$26,352

AirDNA projects $111/night at 65% occupancy ($26,352).

BNB Calc projects a 65% occupancy rate, $111 rate per night.

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

Return Metrics

18.05% 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)	$4,450	$8,900	$13,350	$17,800	$22,250	$44,500	$133,500
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Down Payment	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000
Property Appreciation	$2,400	$4,872	$7,418	$10,040	$12,741	$27,513	$114,180
Total Return	$86,850	$93,772	$100,768	$107,840	$114,991	$152,013	$327,681

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.05%

Cap Rate

12.3%

Return on Investment

30.97%

607 Grace St Albert Lea, Minnesota, 56007-2466

2 bed • 1 bath • 4 guests

Purchase Price

Est. $384/mo

Inquire about this property

Contact Agent

$26,352

Annual Revenue

Projected nightly rate is $111/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,450

Profit

Revenue

$26,352

Operating Expenses

$16,506

Operating Income

$9,847

Mortgage & Taxes

$5,397

Profit (Cash Flow)

$4,450

$24,650

Cash Investment

Down Payment

$16,000

Renos & Furnishing

$6,250

Closing Costs

$2,400

Total

$24,650

DSCR Ratio

Strong

1.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.05%

Cap Rate

12.3%

Return on Investment

30.97%

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

$3,797

Deductible property tax

$792

Your total deduction

$4,338

Your adjusted annual income

$150,000 - $4,338 = $145,662

Taxes on $145,662 (30%)

$43,699

Your old tax bill

$45,000

Your new tax bill

$43,699

Estimated tax savings

$1,301

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