BNBCalc Short Term Rental Investment Analysis 1914 7th St, Tuscaloosa, AL 35401, USA

4 bed • 3 bath • 10 guests • $600,000

BNB

Calc

Annual Revenue

$175,587

Profit (Cash Flow)

$99,207

Cap Rate

23.3%

Annual Revenue

$175,587

AirDNA projects $1,118/night at 43% occupancy ($175,587).

BNB Calc projects a 43% occupancy rate, $1,118 rate per night.

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

Return Metrics

66.69% 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)	$99,206	$198,413	$297,620	$396,827	$496,034	$992,069	$2,976,207
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$717,206	$834,953	$953,256	$1,072,132	$1,191,599	$1,798,419	$4,432,565

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

66.69%

Cap Rate

23.28%

Return on Investment

82.75%

1914 7th St Tuscaloosa, Alabama, 35401-1829

4 bed • 3 bath • 10 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

Tuscaloosa

Zoning

Laws

$175,587

Annual Revenue

AirDNA projects $1,118/night at 43% occupancy ($175,587.4).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$99,207

Profit

Revenue

$175,587

Operating Expenses

$35,906

Operating Income

$139,681

Mortgage & Taxes

$40,474

Profit (Cash Flow)

$99,207

$148,750

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$10,750

Closing Costs

$18,000

Total

$148,750

DSCR Ratio

Strong

3.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

66.69%

Cap Rate

23.28%

Return on Investment

82.75%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$31,499

Your adjusted annual income

$150,000 - $31,499 = $118,501

Taxes on $118,501 (30%)

$35,550

Your old tax bill

$45,000

Your new tax bill

$35,550

Estimated tax savings

$9,450