BNBCalc.com Investment Analysis Report of 7002 Eagle Park Cir SE, Owens Cross Roads, AL, 35763

5 bed • 4 bath • 15 guests • $325,300

BNB

Calc

Return Metrics

32.16% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.16%

Cap Rate

15.42%

Return on Investment

46.91%

Annual Revenue

$73,403

AirDNA projects $319/night at 63% occupancy ($73,403). Airbtics projects $316/night at 62% occupancy ($71,558). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$37,383	$68,912	$115,482	$165,246
Occupancy	50%	66%	73%	84%
Nightly Rate	$201	$277	$421	$525

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Home Sweet Home newly renovated	$50,309	$193	68%	6	2	8	2	$150	❌	❌	❌	N / Y	⭐️ 4.5 (46)	Profile
B Huntsville Haven	$47,835	$184	67%	5	2	12	2	$150	✅	❌	✅	N / Y	⭐️ 4.9 (53)	Profile
C The Gleaming Gemstone on Gilmore	$112,690	$370	81%	5	3	15	2	$200	❌	❌	❌	N / Y	⭐️ 4.5 (32)	Profile
D Apperson House	$100,356	$612	44%	5	5	10	1	$200	✅	❌	✅	N / Y	⭐️ 5 (5)	Profile
E 6Bdrm - Space & Rckt, Orion - Sleeps up to 12	$51,791	$202	67%	6	3	12	2	$150	❌	❌	✅	N / Y	⭐️ 4.9 (213)	Profile

Operating Expenses

Monthly Expenses

$1,935

Annual Expenses

$23,222

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,312

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$612

Management & Platform Fees

$184

Platform Fee (i.e. Airbnb)

$184

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$1,828

Annual Mortgage & Tax

$21,936

Downpayment

Purchase Price

$325,300

Percent Down

20%

Total Downpayment

$65,060

Total Loan Amount

$260,240

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,560

Property Tax Yearly

0.99%

Property Tax Monthly

$268

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

Year built:

2007

Size:

2,644 sqft

Type:

SFR

Parking:

Heating:

Forced Air Unit

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
7004 Southcreek Dr Se	5	4	3,677	0	2007	$486,000	-
5006 Liberty Park Cir Se	-	1	2,320	0	2004	$225,079	-
7006 Derby Dr Se	-	2	2,930	0	2009	$455,000	28
5019 Willow Creek Dr Se	-	3	3,528	0	2004	$0	-
7104 Kingsbridge Ln Se	5	4	4,197	0	2016	$594,000	-
5049 Patriot Park Dr Se	3	1	2,275	11,326	2007	$315,000	-
5055 Patriot Park Dr Se	-	2	2,628	0	2006	$0	0
6913 Breyerton Way Se	3	2	1,739	0	2011	$325,000	-
5023 Montauk Trl Se	-	1	1,433	0	2010	$285,000	14
7096 Jacks Creek Ln Se	-	3	3,635	0	2007	$0	-

Property Details

MLS Status: property-details-mls-status-active

Property Use: Single Family Residence

Stories: 1

Lot size: -

Building area: 2,644 sqft

Garage: No

Heating: Forced air unit

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 23-01-01-0-000-003.123

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $39,040

County Est. Land Value: $65,000

Assessed Land Value: $6,500

County Est. Structure Value: $325,300

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
06/26/20	$330,000	100%	Willaims J Rowan
12/27/07	$50,000	397%	Stacey G Fleming

Ownership

Name: Willaims J Rowan

Owner Occupied: Yes

Owner Mailing Address: 7002 Eagle Park Cir Se, Owens Cross Roads, AL 35763

Years Owned: 53

Home Equity: $228,900

Mortgage Balance Remaining: $327,100

Financed amount: 397%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

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

$15,439

Deductible property tax

$3,220

Est. Depreciation Value

$129,366

Profit on this property

$50,181

Your total deduction

$97,845

So, your new taxable income is your previous income minus your total deduction ($150,000 - $97,845)

$52,155

Your old tax bill

$45,000

Your new tax bill

$15,647

Estimated tax savings

$29,353

7002 Eagle Park Cir SE Owens Cross Roads, Alabama, 35763

5 bed • 4 bath • 15 guests

Purchase Price

Est. $1,560/mo

This property is for sale!

Contact Agent

183

Airbnb Investor Score

$28,244

Annual Profit

15.4%

Cap Rate

32.2%

Cash on Cash

$73,403

Annual Revenue

BNBCalc predicts this property will get $316 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

39 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.16%

Cap Rate

15.42%

Return on Investment

46.91%

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

$15,439

Deductible property tax

$3,220

Your total deduction

$10,681

Your adjusted annual income

$150,000 - $10,681 = $139,319

Taxes on $139,319 (30%)

$41,796

Your old tax bill

$45,000

Your new tax bill

$41,796

Estimated tax savings

$3,204

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