BNBCalc Short Term Rental Investment Analysis 242 Co Rd 307, Cullman, AL 35057, USA

2 bed • 1 bath • 4 guests • $350,000

BNB

Calc

Annual Revenue

$45,064

Profit (Cash Flow)

$2,516

Cap Rate

7.5%

Annual Revenue

$45,064

AirDNA projects $199/night at 62% occupancy ($45,063).

BNB Calc projects a 62% occupancy rate, $199 rate per night.

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

Return Metrics

2.89% 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)	$2,515	$5,031	$7,546	$10,062	$12,578	$25,156	$75,468
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$363,015	$376,346	$390,001	$403,990	$418,323	$495,526	$925,010

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.89%

Cap Rate

7.46%

Return on Investment

18.96%

242 Co Rd 307 Cullman, Alabama, 35057-2826

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

$45,064

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,516

Profit

Revenue

$45,064

Operating Expenses

$18,938

Operating Income

$26,126

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$2,516

$86,750

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$6,250

Closing Costs

$10,500

Total

$86,750

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.89%

Cap Rate

7.46%

Return on Investment

18.96%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$33,021

Your adjusted annual income

$150,000 - $33,021 = $116,979

Taxes on $116,979 (30%)

$35,094

Your old tax bill

$45,000

Your new tax bill

$35,094

Estimated tax savings

$9,906

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