BNBCalc Short Term Rental Investment Analysis 6512 Cotton Creek Rd Nw, Huntsville, AL 35806

3 bed • 2 bath • 9 guests • $282,731

BNB

Calc

Annual Revenue

$31,882

Profit (Cash Flow)

-$5,015

Cap Rate

5.0%

Annual Revenue

$31,882

AirDNA projects $203/night at 43% occupancy ($31,882). Airbtics projects $148/night at 57% occupancy ($30,811). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 43% occupancy rate, $203 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,414	$31,436	$45,614	$56,982
Occupancy	45%	58%	71%	75%
Nightly Rate	$121	$138	$166	$196

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Signature Retreat: Personalizing Your Experience	$35,191	$199	47%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (61)
Mins to Downtown & Arsenal-Pool- Huntsville Oasis	$23,335	$103	55%	3	1	2	$135	✅	❌	✅	Y / Y	⭐️ 4.1 (22)
John Wick, Rooftop, 3bd, Upscale	$41,325	$163	63%	3	3	1	$85	❌	❌	❌	Y / N	⭐️ 4.8 (132)
172 B Lux Retreat Off the Beat (II)	$49,894	$340	38%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.6 (14)
Charming 3 Bedroom in Convenient Location	$25,698	$96	70%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (113)
The Sophisticated and Cozy Ranch	$29,120	$127	58%	3	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Cozy 3br Retreat <10mins from MidCity and Downtown	$39,199	$135	75%	3	3	2	$118	❌	❌	❌	Y / Y	⭐️ 4.9 (94)
Lovely and Stylish 3 beds 3 baths house	$35,786	$123	76%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 4.7 (75)
Homecoming headquarters, two minutes from stadium	$23,411	$162	37%	3	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (20)
The Spacious and Eclectic Ranch	$24,199	$104	57%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Five Points Farm House Downtown Fenced Yard	$36,430	$112	83%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (152)
Heart of Huntsville - New 3BR	$56,783	$216	70%	3	3	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (52)
Seay & Stay Oasis	$21,874	$147	38%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Renovated @ Historic Lowe Mill Village	$24,026	$161	38%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
Peace & Relaxation at the Georgian Chateau	$25,698	$116	60%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.3 (19)
Mid City Lounge	$25,056	$131	46%	3	1	1	$110	✅	❌	✅	Y / Y	⭐️ 4.5 (16)
Madison retreat townhouse	$36,183	$118	75%	3	3	1	$150	✅	❌	✅	Y / N	⭐️ 5 (4)
New 3 Bedroom in Downtown - 50" TV's in all rooms	$24,689	$90	71%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (69)
COZY Three-Bedroom House with Study, 2-Car garage	$40,010	$123	86%	3	2	3	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
172A Lux Retreat Off the Beat (I)	$47,528	$198	58%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
The Place	$27,348	$185	38%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (100)
Private home centrally located near Research Park	$34,336	$126	68%	3	3	3	$119	❌	❌	❌	Y / Y	⭐️ 5 (52)
Cozy, fully equipped home in HSV	$22,881	$151	34%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (22)
Located in the heart of MidCity, Orion, VP's charm	$28,401	$175	42%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (27)
Brother’s Keeper	$32,541	$122	68%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
Brand New Home (Built 2022)	$18,464	$141	32%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Creekwood Cottage(Orion, Spc & Rckt,Research park)	$36,325	$131	71%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (94)
The Garden	$26,182	$93	73%	3	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (131)
💎Dream Land 🔥 Hot Tub ✔️ Gameroom ✔️ massage privacy	$41,807	$193	52%	3	2	1	$145	✅	✅	❌	Y / N	⭐️ 4.8 (252)
Lillie's Pad \| Beautiful Townhome Community	$54,599	$196	72%	3	3	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (35)
Executive Work & Play Getaway	$24,734	$115	53%	3	2	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (70)
Spacious 3BR King Bed with Garage-PRIME Location!	$35,071	$151	59%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (43)
Quiet Nature Lover's Paradise (Space &Rckt, Orion)	$37,302	$129	75%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (244)
Spacious 3bd w/King, 2 living areas & fenced yard.	$28,053	$143	49%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (36)
Prime Location~Cozy Retreat~Pool~Fire	$46,824	$179	69%	3	2	3	$115	✅	❌	❌	Y / Y	⭐️ 5 (92)
The cozy house	$44,201	$190	58%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (3)
Downtown Serenity!	$24,522	$131	48%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Cozy Ruby Retreat 3BR w/Garage!	$25,274	$156	38%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (14)
-> Central Huntsville: Minutes to everything! <-	$42,458	$149	73%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (40)
3 bedroom, Cozy place away from home	$17,641	$103	41%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (34)

Return Metrics

-6.82% 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)	-$5,014	-$10,029	-$15,044	-$20,058	-$25,073	-$50,146	-$150,440
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$226,184	$226,184	$226,184	$226,184	$226,184	$226,184	$226,184
Down Payment	$56,546	$56,546	$56,546	$56,546	$56,546	$56,546	$56,546
Property Appreciation	$8,481	$17,218	$26,216	$35,485	$45,031	$97,235	$403,531
Total Return	$286,198	$289,919	$293,903	$298,157	$302,689	$329,820	$535,822

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.82%

Cap Rate

4.97%

Return on Investment

8.49%

6512 Cotton Creek Rd Nw Huntsville, AL, 35806

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,356/mo

This property is for sale!

Contact Agent

Huntsville

Guide

Zoning

Guide

Laws

-17

Airbnb Investor Score

-$5,014

Annual Profit

5.0%

Cap Rate

-6.8%

Cash on Cash

$31,882

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $203/night at 43% occupancy.Projected nightly rate is $148/night at 57% occupancy.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$32,859

Avg annual revenue

57%

Avg occupancy rate

$148

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$30k

$45k

$60k

-$5,015

Profit

Revenue

$31,882

Operating Expenses

$17,825

Operating Income

$14,057

Mortgage & Taxes

$19,072

Profit (Cash Flow)

-$5,015

$73,528

Cash Investment

Down Payment

$56,546

Renos & Furnishing

$8,500

Closing Costs

$8,482

Total

$73,528

DSCR Ratio

Weak

0.74

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.82%

Cap Rate

4.97%

Return on Investment

8.49%

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

$13,419

Deductible property tax

$2,799

Your total deduction

$34,197

Your adjusted annual income

$150,000 - $34,197 = $115,803

Taxes on $115,803 (30%)

$34,741

Your old tax bill

$45,000

Your new tax bill

$34,741

Estimated tax savings

$10,259

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -