BNBCalc Short Term Rental Investment Analysis Hill Rd, Owens Cross Roads, AL, 35763

4 bed • 3 bath • 10 guests • $400,000

BNB

Calc

Annual Revenue

$68,045

Profit (Cash Flow)

$18,536

Cap Rate

11.4%

Annual Revenue

$68,045

AirDNA projects $178/night at 44% occupancy ($28,605). Airbtics projects $211/night at 60% occupancy ($46,239). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $270 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,873	$44,674	$71,266	$81,698
Occupancy	48%	61%	69%	74%
Nightly Rate	$155	$190	$270	$288

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fully stocked & spacious-2 Master Bdms; 2 min to medical district, LOCATION, COMFORT, LUXURY	$52,784	$195	69%	4	3	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (129)
The Byrd House	$45,979	$173	70%	4	3	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (242)
Cheerful Captivating Neutral Tone Home	$21,990	$150	38%	4	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (69)
Vintage cottage with modern interior near downtown	$33,473	$128	67%	4	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (104)
University Cozy Escape	$39,010	$150	65%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (26)
Willow Beach on Lake Guntersville	$51,526	$329	40%	4	2	1	$224	❌	❌	❌	Y / Y	⭐️ 5 (13)
Mid- Lake, perfect for a group plenty of parking	$58,918	$153	100%	4	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (16)
Quiet, cozy house on private lake	$47,359	$211	61%	4	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (82)
Preston House	$25,548	$162	38%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Gunters Loft w/Arcade Room	$37,467	$131	74%	4	2.5	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (137)
Lakeside Landing- prime location and lake view!	$35,790	$211	44%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
MidCity Mainstay	$38,457	$129	74%	4	2	180	$175	❌	❌	❌	Y / Y	⭐️ 5 (79)
4 Bdrm house near Orion, Space&Rockt (sleeps 10)	$44,163	$166	70%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (227)
Huntsville Oasis w/ Basketball Court & Patio!	$68,298	$288	61%	4	3	5	$207	❌	❌	❌	Y / Y	⭐️ 4.3 (22)
Big Family Home - Downtown Huntsville (Sleeps 10)	$49,791	$204	63%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (131)
Walk Everywhere Downtown Historic Home - Charm!	$63,338	$276	62%	4	3	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (194)
Central HSV 4Bd 3bth w/Garage I-565 & Pkwy access	$31,614	$174	47%	4	3	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
Home Away from Home!	$32,681	$214	37%	4	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (30)
The Willow	$53,165	$241	58%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (19)
The Christmas Carol	$93,437	$270	94%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (12)
Cozy & spacious 4 bed home with indoor fire place	$36,075	$156	56%	4	2	1	$170	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
💎4Bdrm ✔️Game Room ✔️Fast Wifi ❤️Long Stays	$38,025	$142	65%	4	3	1	$95	❌	❌	❌	Y / Y	⭐️ 4.6 (189)
4 Bedroom w/Dedicated Workspace	$42,100	$138	79%	4	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (34)
The Southern Mansion* Close to Everything	$66,944	$271	65%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (61)
The Overlook on Guntersville Lake (Waterfront)	$46,847	$252	49%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Spacious Home Away From Home on Lake Guntersville	$42,604	$185	60%	4	4.5	3	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (81)
Spacious and Cozy Tri-Level Home	$46,571	$162	73%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (91)
Rocket City Relaxation	$30,463	$150	50%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Chalet Deux at Signal Point	$48,656	$295	43%	4	2	1	$336	❌	❌	❌	N / Y	⭐️ 3.4 (3)
Downtown Fisherman's Find - 4BR	$25,063	$161	40%	4	1.5	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (33)
MidLake Waterfront Home ~ Boathouse ~ Pets Welcome	$103,691	$272	100%	4	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (13)
Nature lovers dream on the lake!	$61,752	$293	55%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Great Location w/ Yard & Deck! - Bonita Bungalow	$67,680	$275	64%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4 (19)
Retreat In The Heart of Huntsville	$52,062	$221	61%	4	2	2	$119	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
In the heart of the city sleeps 10	$35,908	$198	47%	4	2	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (80)
Huntsville Rambler Retreat	$39,466	$163	61%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4 (9)
Cheerful & Spacious Four (4) BR home w/free Wi-Fi	$21,359	$128	38%	4	2	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (53)
Easy Access to Downtown - The Blue Spring Oasis	$75,979	$284	71%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4 (22)
God is STILL Good, Welcome Home!	$41,193	$165	58%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Live, Laugh, Lake	$114,953	$583	53%	4	3.5	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (29)

Return Metrics

18.04% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,536	$37,072	$55,609	$74,145	$92,681	$185,363	$556,091
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$430,536	$461,432	$492,699	$524,349	$556,391	$722,930	$1,526,996

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.04%

Cap Rate

11.37%

Return on Investment

33.54%

Hill Rd Owens Cross Roads, Alabama, 35763

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

108

Airbnb Investor Score

$18,536

Annual Profit

11.4%

Cap Rate

18.0%

Cash on Cash

$68,045

Annual Revenue

BNBCalc predicts this property will get $211 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$49,054

Avg annual revenue

60%

Avg occupancy rate

$211

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

$20k

$50k

$80k

$115k

$18,536

Profit

Revenue

$68,045

Operating Expenses

$22,526

Operating Income

$45,519

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$18,536

$102,750

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$10,750

Closing Costs

$12,000

Total

$102,750

DSCR Ratio

Strong

1.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.04%

Cap Rate

11.37%

Return on Investment

33.54%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$22,574

Your adjusted annual income

$150,000 - $22,574 = $127,426

Taxes on $127,426 (30%)

$38,228

Your old tax bill

$45,000

Your new tax bill

$38,228

Estimated tax savings

$6,772

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:

0.6 sqft

Year built:

Size:

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.6 sqft

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: 2209310000032000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $21,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools