BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-13.86%

Cap Rate

3.47%

Return on Investment

3.01%

property-location

27580 Canal Rd Orange Beach, Alabama, 36561-4067

3 bed • 3.5 bath • 9 guests

Est. $7,195/mo

Agent

Inquire about this property

Contact Agent

$74,948

Annual Revenue

Top 101% of comparables

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

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.86%

Cap Rate

3.47%

Profit (Cummulative)

-$49,060

$14,736

$8,875

$45,000

$0

Total Gain

$10,676

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