BNBCalc Short Term Rental Investment Analysis 107 Irby Blvd, Gadsden, AL 35904, USA

3 bed • 2 bath • 6 guests • $150,000

BNB

Calc

Annual Revenue

$52,047

Profit (Cash Flow)

$22,083

Cap Rate

21.5%

Annual Revenue

$52,047

AirDNA projects $190/night at 75% occupancy ($52,047).

BNB Calc projects a 75% occupancy rate, $190 rate per night.

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

Return Metrics

51.35% 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)	$22,082	$44,165	$66,247	$88,330	$110,412	$220,825	$662,477
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$176,582	$203,300	$230,156	$257,156	$284,304	$422,413	$1,026,567

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

51.35%

Cap Rate

21.46%

Return on Investment

65.24%

107 Irby Blvd Gadsden, Alabama, 35904-3902

3 bed • 2 bath • 6 guests

Purchase Price

Est. $719/mo

Inquire about this property

Contact Agent

$52,047

Annual Revenue

AirDNA projects $190/night at 75% occupancy ($52,047.27).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,083

Profit

Revenue

$52,047

Operating Expenses

$19,846

Operating Income

$32,201

Mortgage & Taxes

$10,119

Profit (Cash Flow)

$22,083

$43,000

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$8,500

Closing Costs

$4,500

Total

$43,000

DSCR Ratio

Strong

3.18

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

51.35%

Cap Rate

21.46%

Return on Investment

65.24%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$7,119

Deductible property tax

$1,485

Your total deduction

$12,338

Your adjusted annual income

$150,000 - $12,338 = $137,662

Taxes on $137,662 (30%)

$41,299

Your old tax bill

$45,000

Your new tax bill

$41,299

Estimated tax savings

$3,701