BNBCalc Short Term Rental Investment Analysis 139 Jude Ln, Hazel Green, AL 35750

3 bed • 2 bath • 9 guests • $319,950

BNB

Calc

Annual Revenue

$24,782

Profit (Cash Flow)

-$13,703

Cap Rate

2.5%

Annual Revenue

$24,782

AirDNA projects $106/night at 57% occupancy ($22,068). Airbtics projects $115/night at 59% occupancy ($24,781). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 59% occupancy rate, $115 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,163	$27,360	$31,409	$40,397
Occupancy	47%	63%	71%	81%
Nightly Rate	$108	$113	$114	$124

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stay At The Base! - #B2	$29,053	$114	65%	3	1	2	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Stay At The Base! - #A2	$23,354	$95	61%	3	1	2	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
The Cozy Willow	$39,604	$112	81%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (225)
COZY Three-Bedroom House with Study, 2-Car garage	$35,066	$120	72%	3	2	3	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (29)
3BDRM Countryside Stay	$16,553	$108	40%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (26)
Stay At The Base! - #D2	$19,292	$98	48%	3	1	2	$145	✅	❌	❌	Y / Y	⭐️ 4.3 (3)
Harvest Blossoms	$19,541	$164	28%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Stay At The Base! - #C2	$21,189	$115	47%	3	1	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (1)
Holidays at the Farmhouse	$29,590	$110	70%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (6)
Stay At The Base! - #B1	$37,583	$114	87%	3	1	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

-16.69% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$13,702	-$27,405	-$41,107	-$54,810	-$68,513	-$137,026	-$411,079
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,143	$6,480	$10,023	$13,784	$17,778	$41,758	$255,960
Down Payment	$63,990	$63,990	$63,990	$63,990	$63,990	$63,990	$63,990
Property Appreciation	$9,598	$19,484	$29,668	$40,156	$50,959	$110,036	$456,652
Total Return	$63,029	$62,549	$62,573	$63,120	$64,214	$78,757	$365,523

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.69%

Cap Rate

2.46%

Return on Investment

-1.17%

139 Jude Ln Hazel Green, AL, 35750

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,535/mo

This property is for sale!

Contact Agent

-66

Airbnb Investor Score

-$13,702

Annual Profit

2.5%

Cap Rate

-16.7%

Cash on Cash

$24,782

Annual Revenue

BNBCalc predicts this property will get $115 per night with 59% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$27,082

Avg annual revenue

59%

Avg occupancy rate

$115

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$25k

$30k

$40k

-$13,703

Profit

Revenue

$24,782

Operating Expenses

$16,902

Operating Income

$7,880

Mortgage & Taxes

$21,583

Profit (Cash Flow)

-$13,703

$82,089

Cash Investment

Down Payment

$63,990

Renos & Furnishing

$8,500

Closing Costs

$9,599

Total

$82,089

DSCR Ratio

Weak

0.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.69%

Cap Rate

2.46%

Return on Investment

-1.17%

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

$15,185

Deductible property tax

$3,168

Your total deduction

$46,573

Your adjusted annual income

$150,000 - $46,573 = $103,427

Taxes on $103,427 (30%)

$31,028

Your old tax bill

$45,000

Your new tax bill

$31,028

Estimated tax savings

$13,972

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:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -