BNBCalc Short Term Rental Investment Analysis 88 Overlook Trail, Tofte, MN, USA

3 bed • 2 bath • 6 guests • $675,000

BNB

Calc

Annual Revenue

$70,215

Profit (Cash Flow)

$1,873

Cap Rate

7.0%

Annual Revenue

$70,215

AirDNA projects $267/night at 72% occupancy ($70,214).

BNB Calc projects a 72% occupancy rate, $267 rate per night.

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

Return Metrics

1.14% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,873	$3,746	$5,619	$7,492	$9,366	$18,732	$56,197
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$540,000	$540,000	$540,000	$540,000	$540,000	$540,000	$540,000
Down Payment	$135,000	$135,000	$135,000	$135,000	$135,000	$135,000	$135,000
Property Appreciation	$20,250	$41,107	$62,590	$84,718	$107,510	$232,143	$963,402
Total Return	$697,123	$719,853	$743,210	$767,211	$791,876	$925,876	$1,694,599

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.14%

Cap Rate

7.02%

Return on Investment

17.56%

88 Overlook Trail Tofte, Minnesota, 55615

3 bed • 2 bath • 6 guests

Purchase Price

Est. $3,238/mo

Inquire about this property

Contact Agent

$70,215

Annual Revenue

Projected nightly rate is $267/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,873

Profit

Revenue

$70,215

Operating Expenses

$22,808

Operating Income

$47,407

Mortgage & Taxes

$45,533

Profit (Cash Flow)

$1,873

$163,750

Cash Investment

Down Payment

$135,000

Renos & Furnishing

$8,500

Closing Costs

$20,250

Total

$163,750

DSCR Ratio

Acceptable

1.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.14%

Cap Rate

7.02%

Return on Investment

17.56%

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

$32,036

Deductible property tax

$6,682

Your total deduction

$66,171

Your adjusted annual income

$150,000 - $66,171 = $83,829

Taxes on $83,829 (30%)

$25,149

Your old tax bill

$45,000

Your new tax bill

$25,149

Estimated tax savings

$19,851

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