BNBCalc Short Term Rental Investment Analysis 330 Finley Ave, Montgomery, AL 36104, USA

4 bed • 3 bath • 12 guests • $419,500

BNB

Calc

Report by:

Jeremy Werden

jeremy@investstr.com

Annual Revenue

$49,659

Profit (Cash Flow)

$1,825

Cap Rate

7.2%

Annual Revenue

$49,659

AirDNA projects $206/night at 66% occupancy ($49,658).

BNB Calc projects a 66% occupancy rate, $206 rate per night.

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

Return Metrics

1.7% 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)	$1,824	$3,649	$5,474	$7,299	$9,124	$18,248	$54,744
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,121	$8,496	$13,141	$18,073	$23,309	$54,750	$335,600
Down Payment	$83,900	$83,900	$83,900	$83,900	$83,900	$83,900	$83,900
Property Appreciation	$12,585	$25,547	$38,898	$52,650	$66,815	$144,272	$598,736
Total Return	$102,431	$121,593	$141,415	$161,923	$183,149	$301,171	$1,072,980

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.7%

Cap Rate

7.18%

Return on Investment

17.28%

330 Finley Ave Montgomery, Alabama, 36104-5516

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,012/mo

Inquire about this property

Contact Jeremy

Montgomery

Guide

Zoning

Guide

Laws

$49,659

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,825

Profit

Revenue

$49,659

Operating Expenses

$19,536

Operating Income

$30,123

Mortgage & Taxes

$28,298

Profit (Cash Flow)

$1,825

$107,235

Cash Investment

Down Payment

$83,900

Renos & Furnishing

$10,750

Closing Costs

$12,585

Total

$107,235

DSCR Ratio

Acceptable

1.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.7%

Cap Rate

7.18%

Return on Investment

17.28%

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

$19,910

Deductible property tax

$4,153

Your total deduction

$41,218

Your adjusted annual income

$150,000 - $41,218 = $108,782

Taxes on $108,782 (30%)

$32,635

Your old tax bill

$45,000

Your new tax bill

$32,635

Estimated tax savings

$12,365

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