BNBCalc Short Term Rental Investment Analysis 721 Penrod St

3 bed • 1 bath • 6 guests • $45,000

BNB

Calc

Annual Revenue

$28,142

Profit (Cash Flow)

$8,368

Cap Rate

25.3%

Annual Revenue

$28,142

AirDNA projects $120/night at 50% occupancy ($21,914). Airbtics projects $115/night at 67% occupancy ($28,142). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 67% occupancy rate, $115 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,791	$28,382	$34,646	$36,795
Occupancy	61%	65%	78%	84%
Nightly Rate	$105	$114	$127	$132

Seasonality (Profit by Month)

Return Metrics

44.98% 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)	$8,368	$16,736	$25,104	$33,472	$41,840	$83,680	$251,040
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000
Down Payment	$9,000	$9,000	$9,000	$9,000	$9,000	$9,000	$9,000
Property Appreciation	$1,350	$2,740	$4,172	$5,647	$7,167	$15,476	$64,226
Total Return	$54,718	$64,476	$74,276	$84,119	$94,007	$144,156	$360,267

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.98%

Cap Rate

25.34%

Return on Investment

54.62%

721 Penrod Johnstown, PA, 15902

3 bed • 1 bath • 6 guests

Purchase Price

Est. $216/mo

Inquire about this property

Contact Agent

$91,900

Zestimate

$28,142

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $120/night at 50% occupancy.Projected nightly rate is $115/night at 67% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$8,368

Profit

Revenue

$28,142

Operating Expenses

$16,738

Operating Income

$11,404

Mortgage & Taxes

$3,036

Profit (Cash Flow)

$8,368

$18,600

Cash Investment

Down Payment

$9,000

Renos & Furnishing

$8,250

Closing Costs

$1,350

Total

$18,600

DSCR Ratio

Strong

3.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

44.98%

Cap Rate

25.34%

Return on Investment

54.62%

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

$2,136

Deductible property tax

$445

Your total deduction

-$1,929

Your adjusted annual income

$150,000 - -$1,929 = $151,929

Taxes on $151,929 (30%)

$45,579

Your old tax bill

$45,000

Your new tax bill

$45,579

Estimated tax savings

-$579

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:

13,612 sqft

Year built:

1923

Size:

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
1431 Scott Ave	3	1	-	5,120	-	$57,500	14
373 Sam St	3	1	-	6,420	1922	$55,900	-
1801 Florida Ave	-	-	-	23,925	1922	$109,000	-
453 Green Valley St	-	-	-	5,421	1923	$56,000	-
1822 Ocala Ave	-	-	-	12,500	1941	$80,000	-
1727 Brier Ave	-	-	-	12,480	1950	$79,900	-
1765 Linwood Ave	-	-	-	0	1930	$0	-
1715 Ruby St	-	-	-	14,700	1927	$75,000	-
1632 Linwood Ave	2	1	-	4,800	1936	$73,500	42

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 0

Lot size: 13,612 sqft

Building area: -

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 057 075505

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $12,000

County Est. Land Value: $2,180

Assessed Land Value: $2,180

County Est. Structure Value: $9,820

Market Estimate: $66,926

Sale history

Date	Sale Price	% Financed	Buyer
03/15/21	$57,000	98%	Zachary M Dabbs, Haley Dabbs

Ownership

Name: Zachary M Dabbs

Owner Occupied: Yes

Owner Mailing Address: 721 Penrod St, Johnstown, Pa 15902

Years Owned: 33

Home Equity: $4,203

Mortgage Balance Remaining: $55,967

Financed amount: 98%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No