BNBCalc.com Investment Analysis Report of 1100 Lowell Drive Southeast, Huntsville, AL 35801, USA

3 bed • 2 bath • 9 guests • $499,000

BNB

Calc

Return Metrics

-13.14% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-13.14%

Cap Rate

3.49%

Return on Investment

2.97%

Annual Revenue

$35,794

AirDNA projects $175/night at 56% occupancy ($35,793).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,528

Annual Expenses

$18,333

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$998

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$298

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,683

Deductible property tax

$4,940

Est. Depreciation Value

$235,261

Profit on this property

$17,461

Your total deduction

$246,424

So, your new taxable income is your previous income minus your total deduction ($150,000 - $246,424)

-$96,424

Your old tax bill

$45,000

Your new tax bill

-$28,927

Estimated tax savings

$73,927

1100 Lowell Dr SE Huntsville, Alabama, 35801-2605

3 bed • 2 bath • 9 guests • $499,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$35,794

Profit (Cash Flow)

-$16,199

Cap Rate

3.5%

Annual Revenue

$35,794

AirDNA projects $175/night at 56% occupancy ($35,794)

Occupancy Rate

Avg Daily Rate

Return Metrics

-13.14% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.14%

Cap Rate

3.49%

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 estimated deduction will be...

Deductible mortgage interest

$23,683

Deductible property tax

$4,940

Your total deduction

$86,130

Your adjusted annual income

$150,000 - $86,130 = $63,870

Taxes on $63,870 (30%)

$19,161

Your old tax bill

$45,000

Your new tax bill

$19,161

Estimated tax savings

$25,839

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com