BNBCalc Short Term Rental Investment Analysis 5 Victorian Dr, Fairhope, AL 36532, USA

4 bed • 3 bath • 12 guests • $525,000

BNB

Calc

Annual Revenue

$88,995

Profit (Cash Flow)

$28,931

Cap Rate

12.3%

Annual Revenue

$88,995

AirDNA projects $393/night at 62% occupancy ($88,995).

BNB Calc projects a 62% occupancy rate, $393 rate per night.

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

Return Metrics

22% 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)	$28,931	$57,862	$86,793	$115,724	$144,655	$289,311	$867,933
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000
Down Payment	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000
Property Appreciation	$15,750	$31,972	$48,681	$65,892	$83,618	$180,556	$749,312
Total Return	$569,681	$614,834	$660,475	$706,616	$753,274	$994,867	$2,142,246

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22%

Cap Rate

12.25%

Return on Investment

37.9%

5 Victorian Dr Fairhope, Alabama, 36532-6349

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,518/mo

Inquire about this property

Contact Agent

$88,995

Annual Revenue

AirDNA projects $393/night at 62% occupancy ($88,995.35).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$28,931

Profit

Revenue

$88,995

Operating Expenses

$24,649

Operating Income

$64,346

Mortgage & Taxes

$35,415

Profit (Cash Flow)

$28,931

$131,500

Cash Investment

Down Payment

$105,000

Renos & Furnishing

$10,750

Closing Costs

$15,750

Total

$131,500

DSCR Ratio

Strong

1.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22%

Cap Rate

12.25%

Return on Investment

37.9%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$24,917

Deductible property tax

$5,197

Your total deduction

$85,840

Your adjusted annual income

$150,000 - $85,840 = $64,160

Taxes on $64,160 (30%)

$19,248

Your old tax bill

$45,000

Your new tax bill

$19,248

Estimated tax savings

$25,752