BNBCalc Short Term Rental Investment Analysis 443 Burton Ave, Montgomery, AL 36104, USA

8 bed • 5 bath • 12 guests • $275,000

BNB

Calc

Report by:

Jeremy Werden

jeremy@investstr.com

Annual Revenue

$96,614

Profit (Cash Flow)

$46,081

Cap Rate

24.2%

Annual Revenue

$96,614

AirDNA projects $489/night at 63% occupancy ($112,520).

BNB Calc projects a 68% occupancy rate, $389 rate per night.

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

Return Metrics

59.84% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$46,080	$92,161	$138,242	$184,323	$230,404	$460,809	$1,382,427
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,045	$6,277	$9,709	$13,351	$17,218	$40,433	$247,499
Down Payment	$27,500	$27,500	$27,500	$27,500	$27,500	$27,500	$27,500
Property Appreciation	$6,600	$13,358	$20,279	$27,365	$34,622	$73,603	$285,184
Total Return	$83,225	$139,297	$195,730	$252,541	$309,746	$602,346	$1,942,612

Property Appreciation:

2.4%

Revenue Appreciation:

Cash on Cash Return

59.84%

Cap Rate

24.22%

Return on Investment

72.37%

443 Burton Ave Montgomery, Alabama, 36104-5135

8 bed • 5 bath • 12 guests

Purchase Price

Est. $1,319/mo

Inquire about this property

Contact Jeremy

Montgomery

Guide

Zoning

Guide

Laws

$96,614

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$46,081

Profit

Revenue

$96,614

Operating Expenses

$29,996

Operating Income

$66,618

Mortgage & Taxes

$20,538

Profit (Cash Flow)

$46,081

$77,000

Cash Investment

Down Payment

$27,500

Renos & Furnishing

$41,250

Closing Costs

$8,250

Total

$77,000

DSCR Ratio

Strong

3.24

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

2.4%

Revenue Appreciation

Cash on Cash Return

59.84%

Cap Rate

24.22%

Return on Investment

72.37%

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

$14,658

Deductible property tax

$2,750

Your total deduction

-$13,497

Your adjusted annual income

$150,000 - -$13,497 = $163,497

Taxes on $163,497 (30%)

$49,049

Your old tax bill

$45,000

Your new tax bill

$49,049

Estimated tax savings

-$4,049

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