BNBCalc Short Term Rental Investment Analysis 213 Garden Brook Dr, Madison, AL 35758

3 bed • 2 bath • 9 guests • $2,000

BNB

Calc

Annual Revenue

$40,867

Profit (Cash Flow)

$21,740

Cap Rate

1093.7%

Annual Revenue

$40,867

AirDNA projects $120/night at 78% occupancy ($34,186). Airbtics projects $167/night at 67% occupancy ($40,867). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $167 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,847	$40,781	$55,821	$63,018
Occupancy	59%	69%	78%	81%
Nightly Rate	$128	$154	$187	$203

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely and Stylish 3 beds 3 baths house	$35,786	$123	76%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 4.7 (75)
BJs Bungalow -2 Dens and a Super Tesla Charger!	$29,736	$203	38%	3	3	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (33)
Historic Luxury Madison	$79,751	$326	66%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (12)
Sweet Tea House	$41,043	$178	63%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (25)
Ts Place - Beautiful 3 Bedroom Madison/Huntsville	$32,114	$180	47%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (92)
Home (Office) Away From Home	$35,582	$137	66%	3	2	4	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Cute home in the HEART of Madison	$31,096	$121	60%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
‘Bit-O-Glam’ Welcomes You! 3 Bedroom 2 Bath Home ❤️	$42,493	$163	70%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (54)
"Just Like home", all new furnishings!	$42,098	$142	81%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (42)
Monnies Place - Madison/Huntsville Alabama	$34,166	$180	49%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Cozy Oasis - Space&Rckt, Orion, Toyota/Mazda	$28,089	$126	56%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (82)
Madison, Alabama Vacation Rental w/ Yard	$35,590	$171	49%	3	4	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (6)
Lovely Madison Home Away From Home!	$41,628	$125	87%	3	2	4	$140	✅	❌	✅	Y / Y	⭐️ 5 (94)
Mins to Space Center & Downtown - Betty's Bungalow	$40,707	$133	79%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
Private home centrally located near Research Park	$34,336	$126	68%	3	3	3	$119	❌	❌	❌	Y / Y	⭐️ 5 (52)
MadCity Bungalow	$26,808	$87	71%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.6 (26)
NEW \| Heart of Huntsville \| Amazing Design	$51,584	$166	80%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 4.3 (3)
Old Mad Pike Place	$32,873	$149	54%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Scandi-chic Retreat in Madison	$51,766	$195	71%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (76)
Centrally Located Home in Research Park	$22,465	$82	72%	3	3	180	$125	❌	❌	✅	Y / Y	⭐️ 4.6 (100)
Harmony Hill	$59,481	$197	80%	3	2	2	$136	❌	❌	❌	Y / Y	⭐️ 5 (22)
Rocket City Retreat-3BR-Office-Pets Welcome!	$40,528	$145	71%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (34)
Creekwood Cottage(Orion, Spc & Rckt,Research park)	$36,325	$131	71%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (94)
Quiet Nature Lover's Paradise (Space &Rckt, Orion)	$37,302	$129	75%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (244)
The Whitehouse	$35,360	$145	63%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (68)
Wonderful Madison Home in Quiet Neighborhood	$53,780	$186	79%	3	3	14	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Backyard and Near Space Center - Jolly Green Giant	$98,510	$394	67%	3	2	5	$150	❌	❌	✅	Y / Y	⭐️ 4 (27)
#2 - 3bd/2bt Historic Downtown Madison	$24,885	$84	78%	3	2	2	$30	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Charming 3 Bedroom Home with Office l🏡	$31,096	$83	100%	3	1	4	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Sweet Home in Alabama - Cul De Sac Retreat	$42,938	$118	92%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Minutes from Arsenal & Downtown! Awesome on Autumn	$59,961	$208	75%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Cozy Oasis in Quiet Cul-de-sac	$52,900	$196	69%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (59)
Be Our Guest ~ @hgtvbnb ~ Stylish Getaway	$97,026	$379	68%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Quiet Comfort- king, queen, and twins in charming, cozy home	$19,786	$159	34%	3	2	24	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Luxury Stay all new furnishings!	$56,624	$191	81%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (38)
186 A Lux Retreat off the Beat (III)	$41,870	$199	51%	3	3	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (8)
Cozy Creekwood	$43,329	$141	82%	3	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (35)
Bs Place - Blue, Bungalow, Madison/Huntsville	$39,509	$176	60%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (78)
Js Place - Beautifully Decorated Cottage Style	$22,484	$180	31%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (91)
Stay Awhile- king, full, twins, quiet neighborhood	$27,670	$140	54%	3	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (98)

Return Metrics

242.62% 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)	$21,739	$43,479	$65,218	$86,958	$108,697	$217,395	$652,185
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,600	$1,600	$1,600	$1,600	$1,600	$1,600	$1,600
Down Payment	$400	$400	$400	$400	$400	$400	$400
Property Appreciation	$60	$121	$185	$251	$318	$687	$2,854
Total Return	$23,799	$45,600	$67,403	$89,209	$111,016	$220,082	$657,039

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

242.62%

Cap Rate

1,093.72%

Return on Investment

243.51%

213 Garden Brook Dr Madison, AL, 35758

3 bed • 2 bath • 9 guests

Purchase Price

Est. $10/mo

This property is for sale!

Contact Agent

10401

Airbnb Investor Score

$21,739

Annual Profit

1093.7%

Cap Rate

242.6%

Cash on Cash

$40,867

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $120/night at 78% occupancy.Projected nightly rate is $167/night at 67% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$42,276

Avg annual revenue

67%

Avg occupancy rate

$167

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

$20k

$45k

$70k

$100k

$21,740

Profit

Revenue

$40,867

Operating Expenses

$18,993

Operating Income

$21,874

Mortgage & Taxes

$135

Profit (Cash Flow)

$21,740

$8,960

Cash Investment

Down Payment

$400

Renos & Furnishing

$8,500

Closing Costs

$60

Total

$8,960

DSCR Ratio

Strong

162.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

242.62%

Cap Rate

1,093.72%

Return on Investment

243.51%

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

$95

Deductible property tax

$20

Your total deduction

-$20,368

Your adjusted annual income

$150,000 - -$20,368 = $170,368

Taxes on $170,368 (30%)

$51,111

Your old tax bill

$45,000

Your new tax bill

$51,111

Estimated tax savings

-$6,111

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -