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 Rental Arbitrage Analysis 3503 South Broad Place Southwest, Huntsville, Alabama 35805, United States

3 bed • 1.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$22,243

Profit (Cash Flow)

-$9,448

Cash on Cash Return

-102.4%

Annual Revenue

$22,243

AirDNA projects $145/night at 42% occupancy ($22,243).

BNB Calc projects a 42% occupancy rate, $145 rate per night.

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


Return Metrics

-102.42% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,448-$18,896-$28,344-$37,793-$47,241-$94,482-$283,448
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$9,448-$18,896-$28,344-$37,793-$47,241-$94,482-$283,448

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-102.42%

Payback Period Days

0

Return on Investment

-102.42%

property-location

3503 S Broad Pl SW Huntsville, Alabama, 35805-5013

3 bed • 1.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

Huntsville

Guide

Zoning

Guide


Laws

$22,243

Annual Revenue


AirDNA projects $145/night at 42% occupancy ($22,243.35).

Top 101% of comparables

Top 101% of comparables


-$9,448

Profit

Revenue

$22,243

Operating Expenses

$14,292

Operating Income

$7,952

Net Effective Rent

$17,400

Profit (Cash Flow)

-$9,448

$9,225

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$850

Total

$9,225

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-102.42%

Payback Period Days

0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

11,413 sqft

Year built:

1900

Size:

2,832 sqft

Type:

SFR

Parking:

-

Heating:

GRAVITY

Sold Comparables


Property Details

  • MLS Status: property-details-mls-status-sold
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 11,413 sqft
  • Building area: 2,832 sqft
  • Garage: No
  • Heating: Gravity
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 17-02-10-4-007-011.000
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $17,560
  • County Est. Land Value: $18,200
  • Assessed Land Value: $3,640
  • County Est. Structure Value: $69,600
  • Market Estimate: -