BNBCalc Short Term Rental Investment Analysis 357 Circle Dr, Alexander City, AL 35010, USA

4 bed • 3 bath • 12 guests • $310,000

BNB

Calc

Annual Revenue

$36,488

Profit (Cash Flow)

-$2,247

Cap Rate

6.0%

Annual Revenue

$36,488

AirDNA projects $222/night at 45% occupancy ($36,487).

BNB Calc projects a 45% occupancy rate, $222 rate per night.

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

Return Metrics

-2.73% 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)	-$2,247	-$4,494	-$6,741	-$8,988	-$11,235	-$22,471	-$67,415
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$248,000	$248,000	$248,000	$248,000	$248,000	$248,000	$248,000
Down Payment	$62,000	$62,000	$62,000	$62,000	$62,000	$62,000	$62,000
Property Appreciation	$9,300	$18,879	$28,745	$38,907	$49,374	$106,614	$442,451
Total Return	$317,052	$324,384	$332,003	$339,919	$348,139	$394,142	$685,036

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.73%

Cap Rate

6.02%

Return on Investment

12.3%

357 Circle Dr Alexander City, Alabama, 35010-1479

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,487/mo

This property is for sale!

Contact Agent

$36,488

Annual Revenue

Projected nightly rate is $222/night at 45% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,247

Profit

Revenue

$36,488

Operating Expenses

$17,823

Operating Income

$18,664

Mortgage & Taxes

$20,912

Profit (Cash Flow)

-$2,247

$82,050

Cash Investment

Down Payment

$62,000

Renos & Furnishing

$10,750

Closing Costs

$9,300

Total

$82,050

DSCR Ratio

Weak

0.89

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.73%

Cap Rate

6.02%

Return on Investment

12.3%

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

$14,713

Deductible property tax

$3,069

Your total deduction

$34,442

Your adjusted annual income

$150,000 - $34,442 = $115,558

Taxes on $115,558 (30%)

$34,667

Your old tax bill

$45,000

Your new tax bill

$34,667

Estimated tax savings

$10,333

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

Property Overview

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

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -