,
BNBCalc.com STR Report
BNB
Calc
Report Generated: 04/19/24
Burton Ave
Montgomery, Alabama 36104-5135
8 bed • 5 bath • 12 guests • $275,000
Annual Revenue
$96,614
Profit (Cash Flow)
$46,086
Cap Rate
24.2%
Financial Summary
This looks like a profitable investment over the next 1 year.
Revenue
$96,614
Operating Expenses
$29,995
Mortgage & Taxes
$20,532
Operating Income
$66,618
Profit (Cash Flow)
$46,086
Cash Investment
Total Cash needed to purchase and set up the property.
Down Payment
$27,500
Renos & Furnishing
$41,250
Closing Costs
$8,250
Total
$77,000
Return Metrics
59.85% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Y1 | Y2 | Y3 | Y4 | Y5 | Y10 | Y30 | |
---|---|---|---|---|---|---|---|
Cumm. Cash Flow | $46,086 | $92,172 | $138,259 | $184,345 | $230,432 | $460,864 | $1,382,594 |
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 |
Property Appreciation | $6,600 | $13,358 | $20,279 | $27,365 | $34,622 | $73,603 | $285,184 |
Total Return | $55,731 | $111,808 | $168,247 | $225,063 | $282,273 | $574,901 | $1,915,279 |
Property Appreciation Assumption:
2.4%
Revenue Appreciation Assumption:
0%
Cash on Cash Return
59.85%
Cap Rate
24.22%
Return on Investment
55,731.48%
Annual Revenue
Occupancy Rate:
68%
Avg Daily Rate
$389
$96,614
Revenue Percentile
Operating Expenses
Monthly Expenses
$2,499
Annual Expenses
$29,995
Utilities
$665
Internet + TV
$40
Water/Sewer
$125
Garbage
$50
Electric
$250
Gas
$150
Other
$50
Maintenance
$1,593
Property Insurance
$250
HOA
$0
Landscaping
$150
Ongoing Repairs
$150
Supplies
$150
Software
$38
Pest Control
$50
Permits
$0
Other
$0
Cleaning Cost
$805
Management & Platform Fees
$241
Platform Fee (i.e. Airbnb)
$241
Property Manager Fee
$0
Mortgage & Taxes
Monthly Mortgage & Tax
$1,711
Annual Mortgage & Tax
$20,532
Downpayment
Purchase Price
$275,000
Percent Down
10%
Total Downpayment
$27,500
Total Loan Amount
$247,500
Mortgage Payment
Mortgage Length
30 years
Interest Rate
5.99%
Monthly Loan Payment
$1,482
Property Tax and PMI
Property Tax Yearly
1%
Property Tax Monthly
$229
Mortgage Insurance (PMI)
0%
Tax Calculator
Tax Calculator
Example Income
$150,000
Ex. Income Tax Rate
28.2%
Taxes paid on $150,000
$42,299
If you buy this investment property, your est deduction will be...
What goes here
Deductible mortgage interest
$14,658
Deductible property tax
$2,750
Est. Depreciation Value
$64,835
Home purchase price
$275,000
Structure value estimate (excludes lot value)
$192,500
Accelerated depreciation estimate
$57,750
Value of appliances, roof, carpet, etc. that depreciate to $0 within 15 yrs
Upfront cost of furniture & renovation
$41,250
Eligible for bonus depreciation
$99,000
Bonus depreciation rate
Only available for 4 more years until the TCJA tax law gets phased out
60% in year 1
Subtotal: Bonus depreciation value
$59,400
Leftover assets qualified for accelerated depreciation
$99,000 x 20%
Payout schedule
$19,800 over 10 years
Subtotal: Accelerated depreciation value
$1,980
Assets qualified for standard depreciation
Value of framing, flooring, foundation, etc, that deprecate to $0 within 39 years
$192,500 x 70%
Payout schedule
$134,750 over 39 years
Subtotal: Standard depreciation value
$3,455
Profit on this property
$99,000
Your news annual income (on your tax returns)
$21,669
Taxes on $21,669 (28.2%)
$3,965
Your old tax bill
$42,299
Your new tax bill
$3,965
Estimated tax savings
$38,334
Mortgage & Taxes
Monthly Mortgage & Tax
$1,711
Annual Mortgage & Tax
$20,532
Downpayment
Purchase Price
$275,000
Percent Down
10%
Total Downpayment
$27,500
Total Loan Amount
$247,500
Mortgage Payment
Mortgage Length
30 years
Interest Rate
5.99%
Monthly Loan Payment
$1,482
Property Tax and PMI
Property Tax Yearly
1%
Property Tax Monthly
$229
Mortgage Insurance (PMI)
0%
Tax Calculator
Tax Calculator
Example Income
$150,000
Ex. Income Tax Rate
28.2%
Taxes paid on $150,000
$42,299
If you buy this investment property, your est deduction will be...
What goes here
Deductible mortgage interest
$14,658
Deductible property tax
$2,750
Est. Depreciation Value
$64,835
Home purchase price
$275,000
Structure value estimate (excludes lot value)
$192,500
Accelerated depreciation estimate
$57,750
Value of appliances, roof, carpet, etc. that depreciate to $0 within 15 yrs
Upfront cost of furniture & renovation
$41,250
Eligible for bonus depreciation
$99,000
Bonus depreciation rate
Only available for 4 more years until the TCJA tax law gets phased out
60% in year 1
Subtotal: Bonus depreciation value
$59,400
Leftover assets qualified for accelerated depreciation
$99,000 x 20%
Payout schedule
$19,800 over 10 years
Subtotal: Accelerated depreciation value
$1,980
Assets qualified for standard depreciation
Value of framing, flooring, foundation, etc, that deprecate to $0 within 39 years
$192,500 x 70%
Payout schedule
$134,750 over 39 years
Subtotal: Standard depreciation value
$3,455
Profit on this property
$99,000
Your news annual income (on your tax returns)
$21,669
Taxes on $21,669 (28.2%)
$3,965
Your old tax bill
$42,299
Your new tax bill
$3,965
Estimated tax savings
$38,334
Reveal your property’s rental profitability
Buy this property and list it for short term rental.
Loading...
443 Burton Ave · Investment Analysis
Montgomery, Alabama, 36104-5135
8 bed • 5 bath • 12 guests • $275,000
Loading...
Annual Revenue
$96,614
Profit (Cash Flow)
$46,086Cap Rate
24.2%Excellent
Annual Revenue
Occupancy Rate
Avg Daily Rate
Financial Summary
This looks like a profitable investment over the next 1 year.
Revenue
$96,614
Operating Expenses
$29,995
Operating Income
$66,618
Mortgage & Taxes
$20,532
Profit (Cash Flow)
$46,086
Cash Investment
Total Cash needed to purchase and setup the property.
Down Payment
$27,500
Renos & Furnishing
$41,250
Closing Costs
$8,250
Total
$77,000
Get rates and prequalification for an STR mortgage.
Loading...
Loading...