BNBCalc.com Investment Analysis Report of 4531 E Kalalujah Lk Dr, Port Clinton, OH

3 bed • 2 bath • 8 guests • $105,600

BNB

Calc

Return Metrics

48.52% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

48.52%

Cap Rate

21.8%

Return on Investment

61.35%

Annual Revenue

$42,193

AirDNA projects $304/night at 38% occupancy ($42,192). Airbtics projects $242/night at 57% occupancy ($50,381). Airbtics predicts this property will perform in the 50% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$27,223	$42,182	$75,107	$105,586
Occupancy	48%	58%	66%	69%
Nightly Rate	$151	$194	$305	$410

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Catawba Island Large House + Premier Location	$59,732	$453	35%	3	3	12	1	$199	❌	❌	❌	N / N	⭐️ 5 (1)	Profile
B Plenty of room for everyone at Cardinal Cottage	$34,786	$142	66%	3	1	6	2	$69	❌	❌	❌	N / Y	⭐️ 4.8 (89)	Profile
C Peach Street Cottage INSIDE the gates of Lakeside	$51,504	$249	55%	3	1	6	7	$195	✅	❌	❌	N / Y	⭐️ 5 (101)	Profile
D The Great Lake Escape Lake❤️Beach❤️Fun❤️Fish❤️Food!	$25,026	$120	52%	3	1	6	1	$155	❌	❌	❌	N / Y	⭐️ 5 (70)	Profile
E Create your memories at the lake	$31,316	$144	57%	3	1	8	1	$130	❌	❌	✅	N / Y	⭐️ 4.5 (83)	Profile

Operating Expenses

Monthly Expenses

$1,597

Annual Expenses

$19,165

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,052

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$352

Management & Platform Fees

$105

Platform Fee (i.e. Airbnb)

$105

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$593

Annual Mortgage & Tax

$7,116

Downpayment

Purchase Price

$105,600

Percent Down

20%

Total Downpayment

$21,120

Total Loan Amount

$84,480

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$507

Property Tax Yearly

0.99%

Property Tax Monthly

$87

Mortgage Insurance (PMI)

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

$5,012

Deductible property tax

$1,045

Est. Depreciation Value

$37,592

Profit on this property

$23,028

Your total deduction

$20,621

So, your new taxable income is your previous income minus your total deduction ($150,000 - $20,621)

$129,379

Your old tax bill

$45,000

Your new tax bill

$38,814

Estimated tax savings

$6,186

4531 E Kalalujah Lk Dr Port Clinton, Ohio, 43452

3 bed • 2 bath • 8 guests

Purchase Price

Est. $507/mo

Inquire about this property

Contact Agent

$105,600

Zestimate

284

Airbnb Investor Score

$15,911

Annual Profit

21.8%

Cap Rate

48.5%

Cash on Cash

$42,193

Annual Revenue

BNBCalc predicts this property will get $242 per night with 57% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

48.52%

Cap Rate

21.8%

Return on Investment

61.35%

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

$5,012

Deductible property tax

$1,045

Your total deduction

-$4,764

Your adjusted annual income

$150,000 - -$4,764 = $154,764

Taxes on $154,764 (30%)

$46,429

Your old tax bill

$45,000

Your new tax bill

$46,429

Estimated tax savings

-$1,429

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