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 847 S 11th St Noblesville IN 46060

2 bed β€’ 1 bath β€’ 6 guests β€’ $170,000

BNB

Calc

Annual Revenue

$36,203

Profit (Cash Flow)

$4,025

Cap Rate

10.5%

Annual Revenue

$36,203

AirDNA projects $168/night at 59% occupancy ($36,202). Airbtics projects $155/night at 61% occupancy ($34,533). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $168 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,047$28,461$48,074$80,103
Occupancy50%54%69%80%
Nightly Rate$109$133$177$257

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
Family-Friendly Home Near Noblesville Square!
$52,653
$256
50%
222$171❌❌❌Y / Y⭐️ 4.8 (23)
Downtown Noblesville Carriage House
$27,674
$138
50%
221$75❌❌❌Y / Y⭐️ 5 (271)
Cheerful 2-bedroom Cottage in Downtown Noblesville
$52,729
$184
71%
212$100❌❌❌Y / Y⭐️ 5 (85)
Mid Century Retreat in Downtown Noblesville
$54,365
$268
54%
222$100❌❌❌Y / Y⭐️ 5 (19)
Victorian home in Historic Downtown Noblesville
$31,009
$156
47%
211$75❌❌❌Y / Y⭐️ 5 (101)
Seaside Style Cottage in Lovely Landlocked Indiana
$34,232
$93
94%
211$60❌❌❌Y / Y⭐️ 4.9 (232)
Downtown Charm & Comfort: 2Bedroom Home
$29,330
$109
66%
211$70βŒβŒβœ…Y / Y⭐️ 4.8 (35)
New Duplex Home in Noblesville!
$21,538
$107
55%
221$0❌❌❌Y / Y⭐️ 4 (3)
Cozy 2BR Guesthouse! Walk to Downtown Noblesville!
$39,155
$129
79%
213$120❌❌❌Y / Y⭐️ 4.8 (16)
Home away from home!
$21,691
$110
53%
222$15βŒβŒβœ…Y / Y⭐️ 5 (3)

Return Metrics

9.4% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,025$8,050$12,076$16,101$20,127$40,254$120,762
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$135,999$135,999$135,999$135,999$135,999$135,999$135,999
Down Payment$34,000$34,000$34,000$34,000$34,000$34,000$34,000
Property Appreciation$5,100$10,353$15,763$21,336$27,076$58,465$242,634
Total Return$179,125$188,403$197,839$207,438$217,203$268,719$533,397

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.4%

Cap Rate

10.48%

Return on Investment

24.25%

property-location

847 S 11th St Noblesville IN 46060 Noblesville, IN, 46060

2 bed β€’ 1 bath β€’ 6 guests

Est. $815/mo

Agent

Inquire about this property

Contact Agent

$259,000

Zestimate

$36,203

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $168/night at 59% occupancy.Projected nightly rate is $155/night at 61% occupancy.

Top 41% of comparables

Top 31% 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.

$36,437

Avg annual revenue

61%

Avg occupancy rate

$155

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

$20k

$30k

$45k

$55k

Sign up to see the data on 10 all comparables

$4,025

Profit

Revenue

$36,203

Operating Expenses

$18,386

Operating Income

$17,817

Mortgage & Taxes

$13,791

Profit (Cash Flow)

$4,025

$42,800

Cash Investment

Down Payment

$34,000

Renos & Furnishing

$6,250

Closing Costs

$2,550

Total

$42,800

DSCR Ratio

Strong

1.29

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.4%

Cap Rate

10.48%

Profit (Cummulative)

$4,025

$136,000

$6,250

$5,100

$0

Total Gain

$10,379

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

$10,114

Deductible property tax

$2,380

Your total deduction

$16,484

Your adjusted annual income

$150,000 - $16,484 = $133,516


Taxes on $133,516 (30%)

$40,055

Your old tax bill

$45,000

Your new tax bill

$40,055


Estimated tax savings

$4,945

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:

8,184 sqft

Year built:

2005

Size:

2,140 sqft

Type:

SFR

Parking:

-

Heating:

CENTRAL

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
1498 Mulberry St21912-7,4051940$059
1950 Maple Ave21720-7,0001950$032
488 S 13th St311,680-13,9391900$0-
1338 Division St111,296-5,7421920$155,00047
1107 Cherry St311,550-3,0691930$280,00035
1324 Division St311,553-4,3561920$052
598 S 10th St423,216-6,9701920$200,00080
1254 Cherry St321,053-7,1281950$385,000-
1396 Cherry St523,192-9,7681910$040
1194 Maple Ave322,004-8,9761990$307,000-

Property Details

  • MLS Status: N/A
  • Property Use: Row House
  • Stories: 1
  • Lot size: 8,184 sqft
  • Building area: 2,140 sqft
  • Garage: No
  • Heating: Central
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 29-11-06-110-004.000-013
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $191,200
  • County Est. Land Value: $40,300
  • Assessed Land Value: $40,300
  • County Est. Structure Value: $150,900
  • Market Estimate: $222,537


Sale history

DateSale Price% FinancedBuyer
04/07/05$00%Jerry Roush, Nyla K Roush

Ownership

  • Name: Jerry Roush
  • Owner Occupied: No
  • Owner Mailing Address: 683 Sunset Dr, Noblesville, In 46060
  • Years Owned: 43
  • Home Equity: -
  • Mortgage Balance Remaining: $150,000
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No