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 200 Asphodel Dr, Dothan, AL 36303

5 bed β€’ 4 bath β€’ 15 guests β€’ $3,500,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$39,574

Profit (Cash Flow)

-$215,349

Cap Rate

0.6%

Annual Revenue

$39,574

AirDNA projects $197/night at 55% occupancy ($39,574).

BNB Calc projects a 55.00000000000001% occupancy rate, $197 rate per night.

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


Return Metrics

-26.32% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$215,349-$430,698-$646,048-$861,397-$1,076,747-$2,153,494-$6,460,483
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$34,384$70,889$109,646$150,793$194,478$456,799$2,800,000
Down Payment$700,000$700,000$700,000$700,000$700,000$700,000$700,000
Property Appreciation$105,000$213,150$324,544$439,280$557,459$1,203,707$4,995,418
Total Return$624,034$553,340$488,142$428,676$375,190$207,012$2,034,935

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-26.32%

Cap Rate

0.59%

Return on Investment

-9.28%

property-location

200 Asphodel Dr Dothan, AL, 36303

5 bed β€’ 4 bath β€’ 15 guests

Est. $16,787/mo

Agent

This property is for sale!

Contact Agent

Dothan

Zoning


Laws

-108

Airbnb Investor Score

-$215,349

Annual Profit

0.6%

Cap Rate

-26.3%

Cash on Cash

$39,574

Annual Revenue

Top 101% of comparables

Top 101% of comparables


00

Airbnb Comparables

Comparable data could not be found for this address

$0

Avg annual revenue

0%

Avg occupancy rate

$0

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 0 all comparables

-$215,349

Profit

Revenue

$39,574

Operating Expenses

$18,825

Operating Income

$20,750

Mortgage & Taxes

$236,099

Profit (Cash Flow)

-$215,349

$818,000

Cash Investment

Down Payment

$700,000

Renos & Furnishing

$13,000

Closing Costs

$105,000

Total

$818,000

DSCR Ratio

Weak

0.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-26.32%

Cap Rate

0.59%

Profit (Cummulative)

-$215,349

$34,384

$13,000

$105,000

$0

Total Gain

-$75,965

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

$166,114

Deductible property tax

$34,650

Your total deduction

$563,882

Your adjusted annual income

$150,000 - $563,882 = -$413,882


Taxes on -$413,882 (30%)

-$124,165

Your old tax bill

$45,000

Your new tax bill

-$124,165


Estimated tax savings

$169,165

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:

-

Size:

-

Type:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • Stories: -
  • Lot size: -
  • 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: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -