BNBCalc Short Term Rental Investment Analysis 104 Tristan Ct, Dauphin Island, AL 36528

4 bed • 4 bath • 12 guests • $989,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$111,955

Profit (Cash Flow)

$17,006

Cap Rate

8.5%

Annual Revenue

$111,955

AirDNA projects $388/night at 79% occupancy ($111,954). Airbtics projects $393/night at 55% occupancy ($78,947). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, $388 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,121	$65,304	$143,133	$253,397
Occupancy	33%	58%	78%	85%
Nightly Rate	$182	$300	$494	$807

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Awake on the Gulf is Gulf Front 4/3 with stairs	$82,424	$255	86%	4	3	3	$180	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Gulf-front, at tide line, Great Views! - Sandy	$46,838	$175	71%	4	3	3	$224	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Postcard two-story home on the bay and a short	$50,807	$175	76%	4	3	2	$234	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
4 Bedroom on Beach! Hot tub! Footsteps from the	$60,989	$193	83%	4	4	3	$234	❌	❌	✅	Y / Y	⭐️ 5 (11)
Shore Joy- GulfSide on west end of DI, Tecumseh Ct	$180,122	$852	57%	4	4	1	$469	❌	❌	✅	Y / Y	⭐️ 5 (2)
Vacation at the end of civilization! Ideally	$53,260	$202	68%	4	4	2	$224	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Shamrock Shores 1st Floor - Beautiful gulf front	$39,622	$173	59%	4	3	1	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
003 Whale of a Tale by ACP Vacation Rentals	$170,703	$855	54%	4	4	2	$315	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Amazing 4BR Oceanfront Dog Friendly \| Balcony	$37,172	$535	18%	4	4	3	$221	❌	❌	✅	Y / Y	⭐️ 5 (24)
Sunset view 4BR Oceanfront Dog Friendly	$29,305	$471	17%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
Gulf-side Beach house, great layout on beach and	$34,295	$155	58%	4	3	3	$145	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
034 Sunny Side Up by ACP Vacation Rentals	$213,382	$803	72%	4	4	2	$290	❌	❌	❌	Y / Y	⭐️ 5 (6)
Blue Sky Breeze - Gulf Front, Pet Friendly on the	$67,316	$211	84%	4	3	2	$186	❌	❌	✅	Y / Y	⭐️ 4.4 (5)
4BR Oceanfront Dog Friendly \| Hot Tub \| Pool	$63,289	$619	27%	4	4	3	$239	✅	✅	✅	Y / Y	⭐️ 4.6 (21)
Beachfront, spacious with amazing indoor and	$88,499	$278	85%	4	4	2	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Gulf-Front, private heated pool, roof top deck,	$45,513	$206	60%	4	4	3	$224	✅	❌	❌	Y / Y	⭐️ 4.3 (20)
Kowabunga - Private dipping Pool, a Game Room,	$32,062	$183	47%	4	4	3	$234	✅	❌	✅	Y / Y	⭐️ 3.6 (10)
Beautiful 4BR Oceanfront Dog Friendly \| Balcony	$65,535	$506	35%	4	4	3	$239	❌	❌	✅	Y / Y	⭐️ 5 (21)
Rolling Tide- negotiable summer rate, message us!	$222,533	$1,195	50%	4	4	3	$496	❌	❌	✅	Y / Y	⭐️ 3 (1)
4BR \| Oceanview \| Dog-Friendly \| Balcony \| W/D	$53,503	$385	36%	4	4	2	$198	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
4BR Oceanfront Dog Friendly \| Balcony \| W/D	$26,331	$397	17%	4	3	3	$190	❌	❌	✅	Y / Y	⭐️ 3.9 (20)
4BR dog-friendly w/ water view & heated pool	$54,573	$734	20%	4	3	4	$250	✅	❌	✅	Y / Y	⭐️ 5 (5)
Sunset view 4BR Gulfview \| Hot Tub \| Deck \| W/D	$62,912	$322	53%	4	2	3	$206	❌	✅	❌	Y / Y	⭐️ 4.5 (51)
047 Jack's Shack by ACP Vacation Rentals	$257,811	$1,042	67%	4	3	2	$265	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Oceanfront Deck, Overlooking the Waves!	$64,506	$207	82%	4	2	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (5)
Southern Breeze - Beautiful Gulf Front home at	$55,609	$180	82%	4	2	3	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
4BR Oceanfront \| Hot Tub \| Balcony \| W/D	$39,636	$409	25%	4	2	3	$221	❌	✅	❌	Y / Y	⭐️ 4.7 (23)
Stunning 4BR Oceanfront Dog Friendly \| Elevator	$60,976	$490	34%	4	3	2	$261	❌	❌	✅	Y / Y	⭐️ 4.6 (26)
4BR Oceanfront Dog Friendly \| Pool \| Balcony	$42,068	$648	17%	4	4	2	$221	✅	❌	✅	Y / Y	⭐️ 4.9 (11)
Dreamy 4BR Oceanfront Dog Friendly \| Balcony	$34,646	$425	21%	4	4	3	$198	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
West Beach - Newly Remodeled 4 Bedroom Gulf-front	$56,588	$174	85%	4	2	2	$170	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
Beautiful 4/4, Gulf Front Custom Beach House on a	$43,115	$206	54%	4	4	3	$240	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Kingfisher Beach House on Dauphin Island	$116,735	$342	92%	4	4	3	$250	❌	✅	✅	Y / Y	⭐️ 5 (8)
The Boat House - Gorgeous views, on the beach,	$58,891	$180	85%	4	2	3	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
4BR Oceanfront \| Balcony \| W/D \| Ocean View \| Deck	$55,192	$459	32%	4	2	3	$228	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Beach Music - 4 bedroom, 2 bath, gulf front home	$41,045	$165	65%	4	2	3	$180	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Rainbow's End - Gulf Front Home, 4 bedrooms, 2	$47,312	$164	77%	4	2	3	$180	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
Knee Deep - Gulf of Mexico Beach Cottage - Direct	$53,584	$160	88%	4	2	2	$186	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Ocean view, steps from water, private bedroom	$52,525	$219	62%	4	3	3	$190	❌	❌	✅	Y / Y	⭐️ 5 (3)
4BR Gulf-Front Dog Friendly Getaway \| Deck \| W/D	$21,740	$396	15%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (4)

Return Metrics

7.13% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,005	$34,011	$51,017	$68,022	$85,028	$170,056	$510,170
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,716	$20,031	$30,982	$42,609	$54,953	$129,078	$791,200
Down Payment	$197,800	$197,800	$197,800	$197,800	$197,800	$197,800	$197,800
Property Appreciation	$29,670	$60,230	$91,707	$124,128	$157,522	$340,133	$1,411,562
Total Return	$254,191	$312,072	$371,506	$432,560	$495,304	$837,068	$2,910,732

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.13%

Cap Rate

8.46%

Return on Investment

23.64%

104 Tristan Ct Dauphin Island, AL, 36528

4 bed • 4 bath • 12 guests

Purchase Price

Est. $4,744/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$17,005

Annual Profit

8.5%

Cap Rate

7.1%

Cash on Cash

$111,955

Annual Revenue

BNBCalc predicts this property will get $393 per night with 55% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$72,074

Avg annual revenue

55%

Avg occupancy rate

$393

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

$20k

$100k

$175k

$260k

$17,006

Profit

Revenue

$111,955

Operating Expenses

$28,234

Operating Income

$83,720

Mortgage & Taxes

$66,715

Profit (Cash Flow)

$17,006

$238,470

Cash Investment

Down Payment

$197,800

Renos & Furnishing

$11,000

Closing Costs

$29,670

Total

$238,470

DSCR Ratio

Strong

1.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.13%

Cap Rate

8.46%

Return on Investment

23.64%

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

$46,939

Deductible property tax

$9,791

Your total deduction

$82,491

Your adjusted annual income

$150,000 - $82,491 = $67,509

Taxes on $67,509 (30%)

$20,253

Your old tax bill

$45,000

Your new tax bill

$20,253

Estimated tax savings

$24,747

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: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -