BNBCalc Short Term Rental Investment Analysis 5320 Childersburg Fayetteville Hwy, Childersburg, AL 35044, USA

3 bed • 3 bath • 8 guests • $299,000

BNB

Calc

Annual Revenue

$37,167

Profit (Cash Flow)

-$914

Cap Rate

6.4%

Annual Revenue

$37,167

AirDNA projects $159/night at 64% occupancy ($37,167).

BNB Calc projects a 64% occupancy rate, $159 rate per night.

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

Return Metrics

-1.17% 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)	-$914	-$1,828	-$2,742	-$3,656	-$4,570	-$9,141	-$27,423
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$239,200	$239,200	$239,200	$239,200	$239,200	$239,200	$239,200
Down Payment	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800
Property Appreciation	$8,970	$18,209	$27,725	$37,527	$47,622	$102,830	$426,751
Total Return	$307,055	$315,380	$323,983	$332,870	$342,052	$392,689	$698,328

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.17%

Cap Rate

6.43%

Return on Investment

14.18%

5320 Childersburg Fayetteville Hwy Childersburg, Alabama, 35044

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,434/mo

Inquire about this property

Contact Agent

$37,167

Annual Revenue

Projected nightly rate is $159/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$914

Profit

Revenue

$37,167

Operating Expenses

$17,912

Operating Income

$19,255

Mortgage & Taxes

$20,170

Profit (Cash Flow)

-$914

$77,520

Cash Investment

Down Payment

$59,800

Renos & Furnishing

$8,750

Closing Costs

$8,970

Total

$77,520

DSCR Ratio

Weak

0.95

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.17%

Cap Rate

6.43%

Return on Investment

14.18%

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

$14,191

Deductible property tax

$2,960

Your total deduction

$31,743

Your adjusted annual income

$150,000 - $31,743 = $118,257

Taxes on $118,257 (30%)

$35,477

Your old tax bill

$45,000

Your new tax bill

$35,477

Estimated tax savings

$9,523

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