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

4 bed • 3 bath • 8 guests • $600,000

BNB

Calc

Annual Revenue

$383,068

Profit (Cash Flow)

$279,715

Cap Rate

53.4%

Annual Revenue

$383,068

AirDNA projects $1,104/night at 42% occupancy ($169,356).

BNB Calc projects a 95% occupancy rate, $1,104 rate per night.

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

Return Metrics

188.04% 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)	$279,714	$559,429	$839,144	$1,118,859	$1,398,574	$2,797,149	$8,391,449
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,894	$12,152	$18,796	$25,850	$33,339	$78,308	$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	$423,609	$728,122	$1,033,577	$1,340,015	$1,647,478	$3,201,808	$9,847,806

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

188.04%

Cap Rate

53.36%

Return on Investment

204.1%

1914 7th St Tuscaloosa, Alabama, 35401-1829

4 bed • 3 bath • 8 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

Tuscaloosa

Zoning

Laws

$383,068

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$279,715

Profit

Revenue

$383,068

Operating Expenses

$62,879

Operating Income

$320,189

Mortgage & Taxes

$40,474

Profit (Cash Flow)

$279,715

$148,750

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$10,750

Closing Costs

$18,000

Total

$148,750

DSCR Ratio

Strong

7.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

188.04%

Cap Rate

53.36%

Return on Investment

204.1%

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

$28,477

Deductible property tax

$5,940

Your total deduction

-$218,790

Your adjusted annual income

$150,000 - -$218,790 = $368,790

Taxes on $368,790 (30%)

$110,637

Your old tax bill

$45,000

Your new tax bill

$110,637

Estimated tax savings

-$65,637

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com