BNBCalc Short Term Rental Investment Analysis 2743 Sweetbriar Rd, Montgomery, AL 36109, USA

4 bed • 3 bath • 10 guests • $180,000

BNB

Calc

Report by:

Jeremy Werden

jeremy@investstr.com

Annual Revenue

$48,694

Profit (Cash Flow)

$17,142

Cap Rate

16.3%

Annual Revenue

$48,694

AirDNA projects $202/night at 66% occupancy ($48,694).

BNB Calc projects a 66% occupancy rate, $202 rate per night.

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

Return Metrics

36.35% 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)	$17,141	$34,283	$51,425	$68,567	$85,709	$171,418	$514,255
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$144,000	$144,000	$144,000	$144,000	$144,000	$144,000	$144,000
Down Payment	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000
Property Appreciation	$5,400	$10,962	$16,690	$22,591	$28,669	$61,904	$256,907
Total Return	$202,541	$225,245	$248,116	$271,158	$294,378	$413,323	$951,162

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

36.35%

Cap Rate

16.26%

Return on Investment

51.55%

2743 Sweetbriar Rd Montgomery, Alabama, 36109-2009

4 bed • 3 bath • 10 guests

Purchase Price

Est. $863/mo

Inquire about this property

Contact Jeremy

Montgomery

Guide

Zoning

Guide

Laws

$48,694

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,142

Profit

Revenue

$48,694

Operating Expenses

$19,410

Operating Income

$29,284

Mortgage & Taxes

$12,142

Profit (Cash Flow)

$17,142

$47,150

Cash Investment

Down Payment

$36,000

Renos & Furnishing

$10,750

Closing Costs

$400

Total

$47,150

DSCR Ratio

Strong

2.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

36.35%

Cap Rate

16.26%

Return on Investment

51.55%

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

$8,543

Deductible property tax

$1,782

Your total deduction

$2,174

Your adjusted annual income

$150,000 - $2,174 = $147,826

Taxes on $147,826 (30%)

$44,348

Your old tax bill

$45,000

Your new tax bill

$44,348

Estimated tax savings

$652

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