BNBCalc Short Term Rental Investment Analysis 260 County Rd 562, Leesburg, AL 35983, USA

4 bed • 4 bath • 12 guests • $800,000

BNB

Calc

Annual Revenue

$81,690

Profit (Cash Flow)

$4,025

Cap Rate

7.2%

Annual Revenue

$81,690

AirDNA projects $422/night at 53% occupancy ($81,690).

BNB Calc projects a 53% occupancy rate, $422 rate per night.

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

Return Metrics

2.06% 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)	$4,025	$8,050	$12,075	$16,100	$20,126	$40,252	$120,756
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$640,000	$640,000	$640,000	$640,000	$640,000	$640,000	$640,000
Down Payment	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Property Appreciation	$24,000	$48,720	$74,181	$100,407	$127,419	$275,133	$1,141,809
Total Return	$828,025	$856,770	$886,257	$916,507	$947,545	$1,115,385	$2,062,566

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.06%

Cap Rate

7.24%

Return on Investment

18.4%

260 County Rd 562 Leesburg, Alabama, 35983-4401

4 bed • 4 bath • 12 guests

Purchase Price

Est. $3,837/mo

Inquire about this property

Contact Agent

$81,690

Annual Revenue

Projected nightly rate is $422/night at 53% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,025

Profit

Revenue

$81,690

Operating Expenses

$23,700

Operating Income

$57,991

Mortgage & Taxes

$53,965

Profit (Cash Flow)

$4,025

$195,000

Cash Investment

Down Payment

$160,000

Renos & Furnishing

$11,000

Closing Costs

$24,000

Total

$195,000

DSCR Ratio

Acceptable

1.07

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.06%

Cap Rate

7.24%

Return on Investment

18.4%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$76,747

Your adjusted annual income

$150,000 - $76,747 = $73,253

Taxes on $73,253 (30%)

$21,976

Your old tax bill

$45,000

Your new tax bill

$21,976

Estimated tax savings

$23,024

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