BNBCalc Short Term Rental Investment Analysis 226 Reynolds Rd, Wetumpka, AL 36092, USA

4 bed • 3 bath • 10 guests • $325,000

BNB

Calc

Annual Revenue

$55,751

Profit (Cash Flow)

$13,500

Cap Rate

10.9%

Annual Revenue

$55,751

AirDNA projects $212/night at 72% occupancy ($55,750).

BNB Calc projects a 72% occupancy rate, $212 rate per night.

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

Return Metrics

15.78% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,499	$26,999	$40,499	$53,999	$67,498	$134,997	$404,992
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000
Down Payment	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000
Property Appreciation	$9,750	$19,792	$30,136	$40,790	$51,764	$111,772	$463,860
Total Return	$348,249	$371,792	$395,635	$419,789	$444,262	$571,770	$1,193,853

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.78%

Cap Rate

10.89%

Return on Investment

30.92%

226 Reynolds Rd Wetumpka, Alabama, 36092-6914

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,559/mo

Inquire about this property

Contact Agent

$55,751

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,500

Profit

Revenue

$55,751

Operating Expenses

$20,328

Operating Income

$35,423

Mortgage & Taxes

$21,923

Profit (Cash Flow)

$13,500

$85,500

Cash Investment

Down Payment

$65,000

Renos & Furnishing

$10,750

Closing Costs

$9,750

Total

$85,500

DSCR Ratio

Strong

1.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.78%

Cap Rate

10.89%

Return on Investment

30.92%

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

$15,425

Deductible property tax

$3,217

Your total deduction

$20,181

Your adjusted annual income

$150,000 - $20,181 = $129,819

Taxes on $129,819 (30%)

$38,946

Your old tax bill

$45,000

Your new tax bill

$38,946

Estimated tax savings

$6,054

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