BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 6979 N Fail Rd

5 bed β€’ 5 bath β€’ 9 guests β€’ $1,572,700

BNB

Calc

Annual Revenue

$93,901

Profit (Cash Flow)

-$38,076

Cap Rate

4.3%

Annual Revenue

$93,901

AirDNA projects $547/night at 47% occupancy ($93,900). Airbtics projects $671/night at 36% occupancy ($88,228). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 47% occupancy rate, $547 rate per night.

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

Percentiles25%50%75%90%
Revenue$46,562$94,497$138,856$171,473
Occupancy30%37%39%43%
Nightly Rate$389$659$922$1,038

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Downtown bungalow near beach

No image available

$56,442
$351
38%
522$250❌❌❌Y / Y⭐️ 5 (156)
Brand New, Hot Tub, Foosball, Close to New Buffalo

No image available

$57,395
$372
38%
541$292βŒβœ…βœ…Y / Y⭐️ 5 (8)
Villa Vino

No image available

$70,119
$442
40%
521$175βŒβŒβœ…Y / Y⭐️ 4.5 (30)
Vintage restored home, pool/hot tub-walk to town

No image available

$142,886
$1,019
37%
532$350βœ…βœ…βŒY / Y⭐️ 5 (27)
The Michigan House

No image available

$51,229
$317
41%
542$300❌❌❌Y / Y⭐️ 5 (18)
Short Stays Available - Hot tub & Community Pool i

No image available

$101,293
$675
36%
541$389βœ…βœ…βŒY / Y⭐️ 3.6 (3)
Modern Farmhouse 10 Acres & Heated Pool

No image available

$296,877
$1,214
64%
543$450βœ…βŒβœ…Y / Y⭐️ 5 (3)

Return Metrics

-10.15% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$38,075-$76,151-$114,227-$152,303-$190,379-$380,758-$1,142,276
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,258,160$1,258,160$1,258,160$1,258,160$1,258,160$1,258,160$1,258,160
Down Payment$314,540$314,540$314,540$314,540$314,540$314,540$314,540
Property Appreciation$47,181$95,777$145,831$197,387$250,490$540,877$2,244,655
Total Return$1,581,805$1,592,325$1,604,304$1,617,784$1,632,810$1,732,818$2,675,079

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-10.15%

Cap Rate

4.32%

Return on Investment

6.54%

property-location

6979 N Fail Rd La Porte, Indiana, 46350-8830

5 bed β€’ 5 bath β€’ 9 guests

Est. $7,543/mo

Agent

This property is for sale!

Contact Agent

$93,901

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $547/night at 47% occupancy.Projected nightly rate is $671/night at 36% occupancy.

Top 11% of comparables

Top 61% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$99,389

Avg annual revenue

36%

Avg occupancy rate

$671

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$115k

$205k

$300k

Sign up to see the data on 10 all comparables

-$38,076

Profit

Revenue

$93,901

Operating Expenses

$25,887

Operating Income

$68,014

Mortgage & Taxes

$106,089

Profit (Cash Flow)

-$38,076

$374,971

Cash Investment

Down Payment

$314,540

Renos & Furnishing

$13,250

Closing Costs

$47,181

Total

$374,971

DSCR Ratio

Weak

0.64

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.15%

Cap Rate

4.32%

Profit (Cummulative)

-$38,076

$1,258,160

$13,250

$47,181

$0

Total Gain

$24,555

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

$74,642

Deductible property tax

$15,570

Your total deduction

$24,027

Your adjusted annual income

$150,000 - $24,027 = $125,973


Taxes on $125,973 (30%)

$37,792

Your old tax bill

$45,000

Your new tax bill

$37,792


Estimated tax savings

$7,208

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:

547,114 sqft

Year built:

-

Size:

-

Type:

LAND

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: Residential - Vacant Land
  • Stories: 0
  • Lot size: 547,114 sqft
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: 0
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 46-03-32-200-016.000-048
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $70,500
  • County Est. Land Value: $70,500
  • Assessed Land Value: $70,500
  • County Est. Structure Value: -
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
09/06/18$00%Kathleen Ann Hynes

Ownership

  • Name: Kathleen Ann Hynes
  • Owner Occupied: No
  • Owner Mailing Address: 8730 Henry St, Orland Park, Il 60462
  • Years Owned: 67
  • Home Equity: -
  • Mortgage Balance Remaining: $404,000
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No