BNBCalc Short Term Rental Investment Analysis 9 Forest Hill, Tuscaloosa, AL

3 bed • 2 bath • 9 guests • $279,000

BNB

Calc

Annual Revenue

$50,915

Profit (Cash Flow)

$9,583

Cap Rate

11.0%

Annual Revenue

$50,915

AirDNA projects $280/night at 35% occupancy ($35,793). Airbtics projects $340/night at 41% occupancy ($50,915). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 41% occupancy rate, $340 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,928	$47,019	$75,674	$137,880
Occupancy	29%	39%	51%	66%
Nightly Rate	$247	$321	$395	$558

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 3 Bedroom House 2 Miles from Stadium	$54,201	$292	50%	3	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (33)
Alabama Roll Tide Victory Getaway Weekend	$34,455	$191	48%	3	3	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (30)
The Wright Spot	$50,257	$358	37%	3	2	1	$266	❌	❌	✅	Y / Y	⭐️ 5 (6)
Bama Bungalow! -1 Mile from University-3BDRM	$61,515	$253	66%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Arlington Darling	$51,302	$262	53%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (12)
Crimson Cottage	$48,884	$337	39%	3	2	1	$239	❌	❌	❌	Y / Y	⭐️ 0 (2)
Crimson Tide Condo - Houndstooth	$142,874	$382	98%	3	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (7)
Houndstooth Hideaway	$31,980	$340	24%	3	3	1	$239	✅	✅	✅	Y / Y	⭐️ 5 (4)
The Cozy Treehouse- An oasis, only 7 mins from UA!	$59,385	$463	35%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (14)
Walk to Campus - 3BR- Gameday Headquarters!	$52,206	$338	39%	3	4	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (9)
Burch Bungalow - Walk to U of A or Downtown	$32,094	$300	28%	3	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (13)
Luxurious Family Friendly Townhome Great Location	$30,677	$140	53%	3	3.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (54)
Newly Renovated Home 5 Minutes From UA Campus!	$107,400	$657	44%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Bama Bungalow	$37,943	$323	30%	3	2	1	$266	❌	❌	✅	Y / Y	⭐️ 5 (6)
Cute lil house in middle of town <1 mi to stadium	$19,032	$400	13%	3	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (38)
Gameday Paradise- 3 bdr townhouse walking distance	$22,008	$171	32%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (26)
Close to Bryan Denny Stadium	$29,416	$423	19%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
The LoosaBelle	$32,804	$264	30%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (6)
Bright, Luxury Home near Bryant-Denny Stadium	$101,114	$409	66%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (52)
Bama Bungalow 2.0- 1 Mile from University	$47,596	$214	60%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
3B/3B condo- sleeps 8- walk to stadium!	$24,726	$243	26%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Coach’s Castle! 2mi from Bryant-Denny Stadium	$37,169	$249	39%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (7)
Walk to Bryant-Denny Stadium, Tuscaloosa, AL	$36,816	$320	30%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (22)
Krewe at Park Place	$54,728	$670	22%	3	3	1	$213	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Tusk-Away	$65,536	$387	44%	3	3	1	$239	✅	❌	✅	Y / Y	⭐️ 0 (2)
Blackish-Oak Lux 3BR\|2BTH Home 7 Min DT / Stadium	$25,630	$149	47%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Hill's Haven	$33,213	$349	23%	3	3	1	$213	❌	❌	❌	N / Y	⭐️ 0 (2)
Bama Home 3 miles to stadium, Very Comfy, Discount	$78,855	$695	31%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Home 1.9 miles from UA stadium	$27,138	$224	32%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (16)
Capstone Cottage	$135,621	$705	52%	3	2	1	$239	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Light-Natural Oak Lux 3BR\|2BTH 7 Min DT / Stadium	$25,649	$146	48%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Robbins Nest	$55,426	$253	58%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (4)
Walk to stadium from stylish home!	$22,027	$394	15%	3	3	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (26)
Bama Cottage	$88,272	$455	51%	3	2	1	$213	✅	❌	✅	Y / Y	⭐️ 0 (1)
The Yellow Door on 4th- 2 miles from UA	$37,605	$200	49%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (19)
Red Brick Ranch- 2.3 miles to UA- Fenced Backyard	$18,149	$261	19%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Houndstooth Haven - in Houndstooth Condos	$136,651	$380	95%	3	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (6)
BRAND NEW! 3BR/3.5Baths - 5 mins to UA! 4 HDTVs!	$16,033	$278	14%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (71)
~Classy 'Til Kickoff~ Condo	$82,234	$548	41%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
The Wright Spot - Book for 1 Month!	$53,230	$202	72%	3	2	30	$475	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

13.68% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,582	$19,165	$28,747	$38,330	$47,912	$95,825	$287,476
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$2,160	$4,482	$6,978	$9,662	$12,546	$30,555	$223,199
Down Payment	$55,800	$55,800	$55,800	$55,800	$55,800	$55,800	$55,800
Property Appreciation	$8,370	$16,991	$25,870	$35,016	$44,437	$95,952	$398,206
Total Return	$76,278	$97,169	$118,492	$140,270	$162,523	$281,785	$975,640

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.68%

Cap Rate

10.97%

Return on Investment

28.17%

9 Forest Hill Tuscaloosa, Alabama, 35401

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,338/mo

Inquire about this property

Contact Agent

$299,800

Zestimate

Tuscaloosa

Zoning

Laws

Airbnb Investor Score

$9,582

Annual Profit

11.0%

Cap Rate

13.7%

Cash on Cash

$50,915

Annual Revenue

BNBCalc predicts this property will get $340 per night with 41% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$52,546

Avg annual revenue

41%

Avg occupancy rate

$340

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

$55k

$100k

$145k

$9,583

Profit

Revenue

$50,915

Operating Expenses

$20,299

Operating Income

$30,616

Mortgage & Taxes

$21,034

Profit (Cash Flow)

$9,583

$64,300

Cash Investment

Down Payment

$55,800

Renos & Furnishing

$8,500

Total

$64,300

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.68%

Cap Rate

10.97%

Return on Investment

28.17%

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

$16,039

Deductible property tax

$2,762

Your total deduction

$19,815

Your adjusted annual income

$150,000 - $19,815 = $130,185

Taxes on $130,185 (30%)

$39,056

Your old tax bill

$45,000

Your new tax bill

$39,056

Estimated tax savings

$5,944

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:

1950

Size:

1,930 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: -

Building area: 1,930 sqft

Garage: No

Heating: Natural gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Concrete, Driveway

Amenities: Electric Water Heater, Gas Water Heater, Multiple Water Heaters

Price per square foot: $155

Lot Info

Zoning: -

Land Use: -

Parcel Number: 3107251019050.000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $192,200

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $300,500

Schools

Elementary School: Univ Place Elementary School with 6/10 star rating
Middle School: Westlawn Middle School with 1/10 star rating
High School: Central High School with 1/10 star rating