BNBCalc Short Term Rental Investment Analysis 2456 Eastwood Blvd, Prattville, AL 36066, USA

4 bed • 3 bath • 10 guests • $300,000

BNB

Calc

Annual Revenue

$173,520

Profit (Cash Flow)

$117,645

Cap Rate

46.0%

Annual Revenue

$173,520

AirDNA projects $642/night at 74% occupancy ($173,520).

BNB Calc projects a 74% occupancy rate, $642 rate per night.

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

Return Metrics

147.51% 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)	$117,645	$235,290	$352,936	$470,581	$588,227	$1,176,454	$3,529,363
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,947	$6,076	$9,398	$12,925	$16,669	$39,154	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$189,592	$319,637	$450,152	$581,159	$712,679	$1,378,783	$4,257,542

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

147.51%

Cap Rate

45.96%

Return on Investment

162.49%

2456 Eastwood Blvd Prattville, Alabama, 36066-7751

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$173,520

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$117,645

Profit

Revenue

$173,520

Operating Expenses

$35,638

Operating Income

$137,883

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$117,645

$79,750

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$10,750

Closing Costs

$9,000

Total

$79,750

DSCR Ratio

Strong

6.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

147.51%

Cap Rate

45.96%

Return on Investment

162.49%

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

$14,238

Deductible property tax

$2,970

Your total deduction

-$86,441

Your adjusted annual income

$150,000 - -$86,441 = $236,441

Taxes on $236,441 (30%)

$70,932

Your old tax bill

$45,000

Your new tax bill

$70,932

Estimated tax savings

-$25,932

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