BNBCalc Short Term Rental Investment Analysis 911 N Maple St, Bloomington, IN 47404, USA

2 bed • 2 bath • 4 guests • $243,899

BNB

Calc

Annual Revenue

$34,351

Profit (Cash Flow)

$353

Cap Rate

6.9%

Annual Revenue

$34,351

AirDNA projects $209/night at 45% occupancy ($34,351).

BNB Calc projects a 45% occupancy rate, $209 rate per night.

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

Return Metrics

0.56% 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)	$352	$705	$1,058	$1,411	$1,764	$3,528	$10,586
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$195,119	$195,119	$195,119	$195,119	$195,119	$195,119	$195,119
Down Payment	$48,779	$48,779	$48,779	$48,779	$48,779	$48,779	$48,779
Property Appreciation	$7,316	$14,853	$22,616	$30,611	$38,846	$83,880	$348,107
Total Return	$251,568	$259,458	$267,573	$275,922	$284,510	$331,308	$602,593

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.56%

Cap Rate

6.89%

Return on Investment

16.08%

911 N Maple St Bloomington, Indiana, 47404-3319

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,170/mo

Inquire about this property

Contact Agent

Bloomington

Zoning

Laws

$34,351

Annual Revenue

AirDNA projects $209/night at 45% occupancy ($34,351.19).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$353

Profit

Revenue

$34,351

Operating Expenses

$17,546

Operating Income

$16,806

Mortgage & Taxes

$16,453

Profit (Cash Flow)

$353

$62,597

Cash Investment

Down Payment

$48,780

Renos & Furnishing

$6,500

Closing Costs

$7,317

Total

$62,597

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.56%

Cap Rate

6.89%

Return on Investment

16.08%

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

$11,576

Deductible property tax

$2,415

Your total deduction

$53,418

Your adjusted annual income

$150,000 - $53,418 = $96,582

Taxes on $96,582 (30%)

$28,975

Your old tax bill

$45,000

Your new tax bill

$28,975

Estimated tax savings

$16,025

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