BNBCalc Short Term Rental Investment Analysis 100 Bay Point Dr Unit 302 Dadeville AL 36853

2 bed • 2 bath • 6 guests • $422,000

BNB

Calc

Annual Revenue

$74,948

Profit (Cash Flow)

$23,658

Cap Rate

12.4%

Annual Revenue

$74,948

AirDNA projects $380/night at 54% occupancy ($74,948).

BNB Calc projects a 54% occupancy rate, $380 rate per night.

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

Return Metrics

22.84% 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)	$23,658	$47,316	$70,974	$94,632	$118,290	$236,580	$709,740
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$337,600	$337,600	$337,600	$337,600	$337,600	$337,600	$337,600
Down Payment	$84,400	$84,400	$84,400	$84,400	$84,400	$84,400	$84,400
Property Appreciation	$12,660	$25,699	$39,130	$52,964	$67,213	$145,132	$602,304
Total Return	$458,318	$495,015	$532,104	$569,596	$607,503	$803,713	$1,734,045

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.84%

Cap Rate

12.35%

Return on Investment

39.07%

100 Bay Point Dr Unit 302 Dadeville, AL, 36853

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,024/mo

This property is for sale!

Contact Agent

$74,948

Annual Revenue

Projected nightly rate is $380/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,658

Profit

Revenue

$74,948

Operating Expenses

$22,823

Operating Income

$52,125

Mortgage & Taxes

$28,467

Profit (Cash Flow)

$23,658

$103,560

Cash Investment

Down Payment

$84,400

Renos & Furnishing

$6,500

Closing Costs

$12,660

Total

$103,560

DSCR Ratio

Strong

1.83

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.84%

Cap Rate

12.35%

Return on Investment

39.07%

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

$20,029

Deductible property tax

$4,178

Your total deduction

$19,046

Your adjusted annual income

$150,000 - $19,046 = $130,954

Taxes on $130,954 (30%)

$39,286

Your old tax bill

$45,000

Your new tax bill

$39,286

Estimated tax savings

$5,714

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:

Year built:

2003

Size:

1,052 sqft

Type:

CONDO

Parking:

Heating:

FORCED AIR

Sold Comparables

Property Details

MLS Status: Active

Property Use: Condominium

Stories: 1

Lot size: -

Building area: 1,052 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 62 19 03 07 0 002 038.302

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $63,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: $315,000

Market Estimate: -

Ownership

Name: Charles Gillenwaters

Owner Occupied: Yes

Owner Mailing Address: 100 Bay Point Dr Unit 302, Dadeville, Al 36853

Years Owned: 27

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No