BNBCalc.com Investment Analysis Report of 3379 S County Rd 210, Knox, IN, 46534

3 bed • 2 bath • 8 guests • $200,000

BNB

Calc

Return Metrics

51.11% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

51.11%

Cap Rate

20.67%

Return on Investment

65.72%

Annual Revenue

$63,246

AirDNA projects $481/night at 36% occupancy ($63,245). Airbtics projects $323/night at 45% occupancy ($53,088). Airbtics predicts this property will perform in the 33% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$45,291$83,297$143,240$232,654
Occupancy32%45%59%68%
Nightly Rate$377$493$644$898

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Modern / Spacious Unity Log Cabin on Bass Lake
$37,368
$251
39%
52161$140❌❌❌N / Y⭐️ 4.8 (218)Profile

B

Waterside Walkout, Lakefront Home
$82,398
$727
30%
54164$320❌✅❌N / Y⭐️ 5 (16)Profile

C

The BOHO Cottage
$27,819
$276
27%
4281$180❌❌❌N / Y⭐️ 4.9 (11)Profile

D

Luxury Lakefront Home - Hot tub/Kayaks/Bikes/Boat
$108,902
$637
46%
43153$325❌✅❌N / Y⭐️ 5 (48)Profile

E

Farm house near the lake
$91,446
$701
34%
64163$700❌✅❌N / Y⭐️ 5 (9)Profile

Operating Expenses

Monthly Expenses

$1,825

Annual Expenses

$21,902

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,227

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$527

Management & Platform Fees

$158

Platform Fee (i.e. Airbnb)

$158

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,124

Annual Mortgage & Tax

$13,488

Downpayment

Purchase Price

$200,000

Percent Down

20%

Total Downpayment

$40,000

Total Loan Amount

$160,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$959

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$165

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$97,553

Profit on this property

$41,344

Your total deduction

$67,681

So, your new taxable income is your previous income minus your total deduction ($150,000 - $67,681)

$82,319

Your old tax bill

$45,000

Your new tax bill

$24,696

Estimated tax savings

$20,304

property-location

3379 S County Rd 210 Knox, Indiana, 46534

3 bed • 2 bath • 8 guests

Purchase Price

Est. $959/mo

Agent

Inquire about this property

Contact Agent

$176,400

Zestimate

281

Airbnb Investor Score

$27,855

Annual Profit

20.7%

Cap Rate

51.1%

Cash on Cash

$63,246

Annual Revenue

BNBCalc predicts this property will get $323 per night with 45% occupancy, putting it in the top 33% 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

51.11%

Cap Rate

20.67%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$1,153

Your adjusted annual income

$150,000 - $1,153 = $148,847

Taxes on $148,847 (30%)

$44,654

Your old tax bill

$45,000

Your new tax bill

$44,654

Estimated tax savings

$346

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