BNBCalc Short Term Rental Investment Analysis 7480 East 625 South, Wolcottville, IN 46795, USA

4 bed • 3 bath • 12 guests • $297,495

BNB

Calc

Annual Revenue

$46,846

Profit (Cash Flow)

$7,608

Cap Rate

9.3%

Annual Revenue

$46,846

AirDNA projects $242/night at 53% occupancy ($46,846).

BNB Calc projects a 53% occupancy rate, $242 rate per night.

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

Return Metrics

9.6% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,608	$15,216	$22,824	$30,432	$38,040	$76,081	$228,243
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,922	$6,025	$9,319	$12,817	$16,530	$38,827	$237,996
Down Payment	$59,499	$59,499	$59,499	$59,499	$59,499	$59,499	$59,499
Property Appreciation	$8,924	$18,117	$27,585	$37,338	$47,383	$102,313	$424,603
Total Return	$78,954	$98,858	$119,228	$140,086	$161,453	$276,720	$950,341

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.6%

Cap Rate

9.3%

Return on Investment

24.57%

7480 E 625 S Wolcottville, Indiana, 46795-9478

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,427/mo

Inquire about this property

Contact Agent

$46,846

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,608

Profit

Revenue

$46,846

Operating Expenses

$19,170

Operating Income

$27,676

Mortgage & Taxes

$20,068

Profit (Cash Flow)

$7,608

$79,174

Cash Investment

Down Payment

$59,499

Renos & Furnishing

$10,750

Closing Costs

$8,925

Total

$79,174

DSCR Ratio

Strong

1.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.6%

Cap Rate

9.3%

Return on Investment

24.57%

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

$14,119

Deductible property tax

$2,945

Your total deduction

$23,348

Your adjusted annual income

$150,000 - $23,348 = $126,652

Taxes on $126,652 (30%)

$37,996

Your old tax bill

$45,000

Your new tax bill

$37,996

Estimated tax savings

$7,004

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