BNBCalc Short Term Rental Investment Analysis 165 County Road 268, Cullman, Alabama 35057, United States

4 bed • 3 bath • 12 guests • $899,900

BNB

Calc

Annual Revenue

$86,059

Profit (Cash Flow)

$7,296

Cap Rate

6.9%

Annual Revenue

$86,059

AirDNA projects $462/night at 51% occupancy ($86,058).

BNB Calc projects a 51% occupancy rate, $462 rate per night.

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

Return Metrics

3.35% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,296	$14,592	$21,888	$29,184	$36,480	$72,960	$218,881
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$719,920	$719,920	$719,920	$719,920	$719,920	$719,920	$719,920
Down Payment	$179,980	$179,980	$179,980	$179,980	$179,980	$179,980	$179,980
Property Appreciation	$26,997	$54,803	$83,445	$112,945	$143,330	$309,490	$1,284,393
Total Return	$934,193	$969,295	$1,005,233	$1,042,029	$1,079,710	$1,282,350	$2,403,174

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.35%

Cap Rate

6.86%

Return on Investment

19.81%

165 Co Rd 268 Cullman, Alabama, 35057-4857

4 bed • 3 bath • 12 guests

Purchase Price

Est. $4,316/mo

Inquire about this property

Contact Agent

$893,500

Zestimate

$86,059

Annual Revenue

Projected nightly rate is $462/night at 51% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,296

Profit

Revenue

$86,059

Operating Expenses

$24,268

Operating Income

$61,791

Mortgage & Taxes

$54,495

Profit (Cash Flow)

$7,296

$217,727

Cash Investment

Down Payment

$179,980

Renos & Furnishing

$10,750

Closing Costs

$26,997

Total

$217,727

DSCR Ratio

Acceptable

1.13

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.35%

Cap Rate

6.86%

Return on Investment

19.81%

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

$42,710

Deductible property tax

$2,700

Your total deduction

$108,600

Your adjusted annual income

$150,000 - $108,600 = $41,400

Taxes on $41,400 (30%)

$12,420

Your old tax bill

$45,000

Your new tax bill

$12,420

Estimated tax savings

$32,580

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:

104,544 sqft

Year built:

1995

Size:

2,088 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 104,544 sqft

Building area: 2,088 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 21-01-12-0-001-015.005

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $18,280

County Est. Land Value: $22,300

Assessed Land Value: -

County Est. Structure Value: $160,400

Market Estimate: -

Ownership

Name: Newman Don Denise

Owner Occupied: Yes

Owner Mailing Address: 165 County Road 444, Cullman, Al 35057

Years Owned: 73

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No