BNBCalc Short Term Rental Investment Analysis 25805 Perdido Beach Blvd #404, Orange Beach, AL 36561, USA

2 bed • 2 bath • 4 guests • $500,000

BNB

Calc

Annual Revenue

$66,387

Profit (Cash Flow)

$10,948

Cap Rate

8.9%

Annual Revenue

$66,387

AirDNA projects $284/night at 64% occupancy ($66,386).

BNB Calc projects a 64% occupancy rate, $284 rate per night.

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

Return Metrics

9.01% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,948	$21,896	$32,844	$43,792	$54,740	$109,480	$328,441
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$525,948	$552,346	$579,207	$606,546	$634,377	$781,438	$1,542,072

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.01%

Cap Rate

8.93%

Return on Investment

25.39%

25805 Perdido Beach Blvd Orange Beach, Alabama, 36561-6159

2 bed • 2 bath • 4 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$66,387

Annual Revenue

AirDNA projects $284/night at 64% occupancy ($66,386.74).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,948

Profit

Revenue

$66,387

Operating Expenses

$21,710

Operating Income

$44,676

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$10,948

$121,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$6,500

Closing Costs

$15,000

Total

$121,500

DSCR Ratio

Strong

1.32

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.01%

Cap Rate

8.93%

Return on Investment

25.39%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$97,236

Your adjusted annual income

$150,000 - $97,236 = $52,764

Taxes on $52,764 (30%)

$15,829

Your old tax bill

$45,000

Your new tax bill

$15,829

Estimated tax savings

$29,171

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