BNBCalc Short Term Rental Investment Analysis 632 Fenelon Pl, Dubuque, IA 52001, USA

3 bed • 1.5 bath • 9 guests • $126,000

BNB

Calc

Report by:

dmcummings5@me.com

Annual Revenue

$42,646

Profit (Cash Flow)

$14,415

Cap Rate

18.6%

Annual Revenue

$42,646

AirDNA projects $278/night at 42% occupancy ($42,645).

BNB Calc projects a 42% occupancy rate, $278 rate per night.

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

Return Metrics

33.02% 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)	$14,415	$28,830	$43,245	$57,660	$72,075	$144,150	$432,452
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$941	$1,952	$3,037	$4,201	$5,451	$13,217	$94,500
Down Payment	$31,500	$31,500	$31,500	$31,500	$31,500	$31,500	$31,500
Property Appreciation	$3,780	$7,673	$11,683	$15,814	$20,068	$43,333	$179,835
Total Return	$50,636	$69,955	$89,465	$109,175	$129,095	$232,201	$738,287

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.02%

Cap Rate

18.58%

Return on Investment

43.83%

632 Fenelon Pl Dubuque, Iowa, 52001-6633

3 bed • 1.5 bath • 9 guests

Purchase Price

Est. $604/mo

Inquire about this property

Contact Agent

$42,646

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,415

Profit

Revenue

$42,646

Operating Expenses

$19,224

Operating Income

$23,422

Mortgage & Taxes

$9,007

Profit (Cash Flow)

$14,415

$43,655

Cash Investment

Down Payment

$31,500

Renos & Furnishing

$8,375

Closing Costs

$3,780

Total

$43,655

DSCR Ratio

Strong

2.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

33.02%

Cap Rate

18.58%

Return on Investment

43.83%

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

$6,648

Deductible property tax

$1,386

Your total deduction

-$477

Your adjusted annual income

$150,000 - -$477 = $150,477

Taxes on $150,477 (30%)

$45,143

Your old tax bill

$45,000

Your new tax bill

$45,143

Estimated tax savings

-$143

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