BNBCalc Short Term Rental Investment Analysis 27580 Canal Rd, Orange Beach, AL 36561, USA

3 bed • 3.5 bath • 9 guests • $1,500,000

BNB

Calc

Annual Revenue

$74,948

Profit (Cash Flow)

-$49,060

Cap Rate

3.5%

Annual Revenue

$74,948

AirDNA projects $456/night at 45% occupancy ($74,948).

BNB Calc projects a 45% occupancy rate, $456 rate per night.

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

Return Metrics

-13.86% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$49,060	-$98,120	-$147,181	-$196,241	-$245,302	-$490,604	-$1,471,813
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$14,736	$30,381	$46,991	$64,625	$83,347	$195,771	$1,200,000
Down Payment	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Property Appreciation	$45,000	$91,350	$139,090	$188,263	$238,911	$515,874	$2,140,893
Total Return	$310,675	$323,610	$338,900	$356,647	$376,956	$521,041	$2,169,080

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.86%

Cap Rate

3.47%

Return on Investment

3.01%

27580 Canal Rd Orange Beach, Alabama, 36561-4067

3 bed • 3.5 bath • 9 guests

Purchase Price

Est. $7,195/mo

Inquire about this property

Contact Agent

$74,948

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$49,060

Profit

Revenue

$74,948

Operating Expenses

$22,823

Operating Income

$52,125

Mortgage & Taxes

$101,185

Profit (Cash Flow)

-$49,060

$353,875

Cash Investment

Down Payment

$300,000

Renos & Furnishing

$8,875

Closing Costs

$45,000

Total

$353,875

DSCR Ratio

Weak

0.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.86%

Cap Rate

3.47%

Return on Investment

3.01%

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

$71,192

Deductible property tax

$14,850

Your total deduction

$198,888

Your adjusted annual income

$150,000 - $198,888 = -$48,888

Taxes on -$48,888 (30%)

-$14,666

Your old tax bill

$45,000

Your new tax bill

-$14,666

Estimated tax savings

$59,666

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