BNBCalc.com Investment Analysis Report of 1312 41st St, Des Moines, IA, 50311

4 bed • 2.5 bath • 12 guests • $330,000

BNB

Calc

Return Metrics

7.92% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.92%

Cap Rate

9.42%

Return on Investment

19.7%

Annual Revenue

$51,467

AirDNA projects $231/night at 61% occupancy ($51,466). Airbtics projects $185/night at 65% occupancy ($43,920). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$24,960$41,329$64,660$97,218
Occupancy56%65%75%85%
Nightly Rate$118$168$229$303

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Beautiful home near Beaverdale
$36,759
$140
68%
43112$100❌❌❌N / Y⭐️ 4.8 (48)Profile

B

Hot Tub, BBQ, Fenced Yard, Games, Office/Gym + Pet
$116,048
$403
75%
43102$175❌✅✅N / Y⭐️ 4.9 (71)Profile

C

Charming 4BR/2BA in central DSM
$24,916
$82
74%
42102$100❌❌✅N / Y⭐️ 4.9 (103)Profile

D

Charming 4 Bedroom Home With Beautiful Backyard
$28,220
$107
70%
4182$115❌❌✅N / Y⭐️ 4.8 (156)Profile

E

The Corn Crib: Spa • Game Room • Office • Fire Pit
$41,493
$135
78%
43141$155❌✅❌N / Y⭐️ 5 (133)Profile

Operating Expenses

Monthly Expenses

$1,698

Annual Expenses

$20,371

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,129

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$429

Management & Platform Fees

$129

Platform Fee (i.e. Airbnb)

$129

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,855

Annual Mortgage & Tax

$22,260

Downpayment

Purchase Price

$330,000

Percent Down

20%

Total Downpayment

$66,000

Total Loan Amount

$264,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,583

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$272

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$15,662

Deductible property tax

$3,267

Est. Depreciation Value

$174,786

Profit on this property

$31,096

Your total deduction

$162,619

So, your new taxable income is your previous income minus your total deduction ($150,000 - $162,619)

-$12,619

Your old tax bill

$45,000

Your new tax bill

-$3,786

Estimated tax savings

$48,786

property-location

1312 41st St Des Moines, Iowa, 50311

4 bed • 2.5 bath • 12 guests

Purchase Price

Est. $1,583/mo

Agent

Inquire about this property

Contact Agent

$346,300

Zestimate

64

Airbnb Investor Score

$8,835

Annual Profit

9.4%

Cap Rate

7.9%

Cash on Cash

$51,467

Annual Revenue

BNBCalc predicts this property will get $185 per night with 65% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.92%

Cap Rate

9.42%

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

$15,662

Deductible property tax

$3,267

Your total deduction

$43,171

Your adjusted annual income

$150,000 - $43,171 = $106,829

Taxes on $106,829 (30%)

$32,049

Your old tax bill

$45,000

Your new tax bill

$32,049

Estimated tax savings

$12,951

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