BNBCalc Short Term Rental Investment Analysis 9961 Ogala Horse Camp Road, Seymour, Indiana 47274, United States

3 bed • 1 bath • 9 guests • $299,000

BNB

Calc

Annual Revenue

$94,759

Profit (Cash Flow)

$49,191

Cap Rate

23.2%

Annual Revenue

$94,759

AirDNA projects $376/night at 69% occupancy ($94,758).

BNB Calc projects a 69% occupancy rate, $376 rate per night.

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

Return Metrics

63.86% 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)	$49,190	$98,381	$147,571	$196,762	$245,953	$491,906	$1,475,719
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,937	$6,055	$9,366	$12,882	$16,613	$39,023	$239,200
Down Payment	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800
Property Appreciation	$8,970	$18,209	$27,725	$37,527	$47,622	$102,830	$426,751
Total Return	$120,898	$182,446	$244,464	$306,971	$369,990	$693,561	$2,201,470

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

63.86%

Cap Rate

23.19%

Return on Investment

79.32%

9961 S Ogala Horse Camp Rd Seymour, Indiana, 47274-8829

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,434/mo

Inquire about this property

Contact Agent

$299,000

Zestimate

$94,759

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$49,191

Profit

Revenue

$94,759

Operating Expenses

$25,399

Operating Income

$69,360

Mortgage & Taxes

$20,170

Profit (Cash Flow)

$49,191

$77,020

Cash Investment

Down Payment

$59,800

Renos & Furnishing

$8,250

Closing Costs

$8,970

Total

$77,020

DSCR Ratio

Strong

3.44

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

63.86%

Cap Rate

23.19%

Return on Investment

79.32%

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

$14,191

Deductible property tax

$2,960

Your total deduction

-$12,369

Your adjusted annual income

$150,000 - -$12,369 = $162,369

Taxes on $162,369 (30%)

$48,711

Your old tax bill

$45,000

Your new tax bill

$48,711

Estimated tax savings

-$3,711

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:

237,489 sqft

Year built:

2006

Size:

1,872 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
9963 S Ogala Horse Camp Rd	4	2	1,712	-	224,639	2001	$0	-
3880 W County Road 1190 N	1	1	384	-	191,664	2010	$142,000	-
11365 N County Road 400 W	3	3	2,086	-	59,808	1996	$0	-
11303 N County Road 400 W	4	3	1,500	-	118,396	1991	$285,000	82

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 237,489 sqft

Building area: 1,872 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 0

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: ZO01

Land Use: Residential

Parcel Number: 07-16-08-300-112.000-003

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2021

Assessed Value: $280,900

County Est. Land Value: $47,300

Assessed Land Value: $47,300

County Est. Structure Value: $233,600

Market Estimate: $226,078

Sale history

Date	Sale Price	% Financed	Buyer
01/07/11	$0	0%	Kevin G Fleming, Kerry T Fleming

Ownership

Name: Kevin G Fleming

Owner Occupied: No

Owner Mailing Address: Po Box 92, Freetown, In 47235

Years Owned: 0

Home Equity: $212,400

Mortgage Balance Remaining: $160,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No