BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 106 Atkinson Aly, Madison, AL, 35756

2 bed • 2 bath • 3 guests • $280,000

BNB

Calc

Report by:

Ariana Jones

arikrisj@gmail.com

Annual Revenue

$31,594

Profit (Cash Flow)

-$5,081

Cap Rate

4.9%

Annual Revenue

$31,594

AirDNA projects $173/night at 50% occupancy ($31,593). Airbtics projects $111/night at 60% occupancy ($24,325). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 50% occupancy rate, $173 rate per night.

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

Percentiles25%50%75%90%
Revenue$17,491$26,807$37,560$43,238
Occupancy44%63%77%80%
Nightly Rate$100$107$123$136

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Suite 104 in Madison.... “Stay Awhile”
$29,545
$124
59%
232$70❌❌❌Y / Y⭐️ 5 (185)
Langford Heights
$22,214
$126
44%
214$85❌❌❌Y / Y⭐️ 4.8 (30)
Bungalow on the Row near Downtown Madison
$14,350
$100
32%
213$120❌❌❌Y / Y⭐️ 4.8 (71)
2BR 2BA Home w/ King Suite, Near MAIN ATTRACTIONS!
$18,417
$148
34%
221$0❌❌❌Y / Y⭐️ 4.6 (93)
Huntsville-Madison Line
$30,267
$87
84%
222$65❌❌❌Y / Y⭐️ 5 (168)
Sleep like a Hobbit at the Earth House!
$32,718
$101
81%
211$65❌❌❌Y / Y⭐️ 5 (122)
MadisonTownhouse
$27,272
$81
80%
212$100❌❌❌Y / Y⭐️ 5 (88)
Abby's Luxurious Cove-Skyline View w/Pool
$29,413
$107
66%
221$90✅❌❌Y / Y⭐️ 5 (115)
Comfortable 2 Bedroom Home Near Research Park
$34,799
$115
79%
2214$100❌❌✅Y / Y⭐️ 4.8 (29)
Suite 102 in Madison..."Quiet and Quaint"
$19,374
$122
40%
232$70❌❌❌Y / Y⭐️ 5 (144)
Quaint New Modern King Bed Villa w/ Pool & Gym
$34,019
$143
65%
222$0✅❌❌Y / Y⭐️ 5 (46)
2BR Townhome w/ KING, Near Main Attractions!
$20,835
$114
45%
221$85❌❌❌Y / Y⭐️ 4.4 (65)
Peaceful Country Cottage with a taste of home
$21,705
$105
53%
224$90❌❌❌Y / Y⭐️ 4.5 (42)
The Classy Pad - Quiet Gated Community *1st Floor*
$24,245
$97
63%
221$75✅❌❌Y / Y⭐️ 5 (87)
Updated 2 Bedroom home in convenient location
$28,823
$105
75%
221$0❌❌❌Y / Y⭐️ 4.8 (69)

Return Metrics

-7.16% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,081-$10,162-$15,244-$20,325-$25,407-$50,814-$152,444
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,750$5,671$8,771$12,063$15,558$36,543$224,000
Down Payment$56,000$56,000$56,000$56,000$56,000$56,000$56,000
Property Appreciation$8,400$17,052$25,963$35,142$44,596$96,296$399,633
Total Return$62,069$68,560$75,490$82,879$90,747$138,025$527,189

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.16%

Cap Rate

4.93%

Return on Investment

8.56%

property-location

106 Atkinson Aly Madison, Alabama, 35756

2 bed • 2 bath • 3 guests

Est. $1,343/mo

Agent

Inquire about this property

Contact Agent

$286,700

Zestimate

$31,594

Annual Revenue

BNBCalc predicts this property will get $111 per night with 60% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Top 61% of comparables

Top 1% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$25,866

Avg annual revenue

60%

Avg occupancy rate

$111

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

$20k

$30k

$35k

Sign up to see the data on 15 all comparables

-$5,081

Profit

Revenue

$31,594

Operating Expenses

$17,787

Operating Income

$13,806

Mortgage & Taxes

$18,888

Profit (Cash Flow)

-$5,081

$70,900

Cash Investment

Down Payment

$56,000

Renos & Furnishing

$6,500

Closing Costs

$8,400

Total

$70,900

DSCR Ratio

Weak

0.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.16%

Cap Rate

4.93%

Profit (Cummulative)

-$5,081

$2,751

$6,500

$8,400

$0

Total Gain

$6,069

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

$13,289

Deductible property tax

$2,772

Your total deduction

$33,718

Your adjusted annual income

$150,000 - $33,718 = $116,282


Taxes on $116,282 (30%)

$34,885

Your old tax bill

$45,000

Your new tax bill

$34,885


Estimated tax savings

$10,115

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