106 Atkinson Aly Madison, Alabama, 35756
2 bed • 2 bath • 3 guests
Est. $1,343/mo
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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