BNBCalc Short Term Rental Investment Analysis 722 Chestnut St, Emporia, KS 66801, USA

3 bed • 1 bath • 5 guests • $80,000

BNB

Calc

Report by:

matthewbblacker@yahoo.com

Annual Revenue

$44,136

Profit (Cash Flow)

$19,922

Cap Rate

31.6%

Annual Revenue

$44,136

AirDNA projects $159/night at 62% occupancy ($36,005).

BNB Calc projects a 76% occupancy rate, $159 rate per night.

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

Return Metrics

74.75% 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)	$19,921	$39,843	$59,765	$79,687	$99,609	$199,218	$597,655
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$785	$1,620	$2,506	$3,446	$4,445	$10,441	$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	$39,107	$62,336	$85,689	$109,174	$132,796	$253,172	$791,836

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

74.75%

Cap Rate

31.64%

Return on Investment

86.7%

722 Chestnut St Emporia, Kansas, 66801-2541

3 bed • 1 bath • 5 guests

Purchase Price

Est. $384/mo

Inquire about this property

Contact Agent

$44,136

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,922

Profit

Revenue

$44,136

Operating Expenses

$18,818

Operating Income

$25,318

Mortgage & Taxes

$5,397

Profit (Cash Flow)

$19,922

$26,650

Cash Investment

Down Payment

$16,000

Renos & Furnishing

$8,250

Closing Costs

$2,400

Total

$26,650

DSCR Ratio

Strong

4.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

74.75%

Cap Rate

31.64%

Return on Investment

86.7%

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

-$10,858

Your adjusted annual income

$150,000 - -$10,858 = $160,858

Taxes on $160,858 (30%)

$48,257

Your old tax bill

$45,000

Your new tax bill

$48,257

Estimated tax savings

-$3,257

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