BNBCalc Short Term Rental Rental Arbitrage Analysis 1041 51st Street South, Birmingham, AL

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$54,140

Profit (Cash Flow)

$16,226

Cash on Cash Return

149.5%

Annual Revenue

$54,140

AirDNA projects $223/night at 51% occupancy ($41,539). Airbtics projects $243/night at 61% occupancy ($54,140). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,762	$55,151	$70,705	$107,932
Occupancy	54%	63%	70%	72%
Nightly Rate	$194	$226	$259	$384

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Crestwood Contemporary - Minutes to Downtown!	$39,560	$232	43%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (86)
Avondale Home, Mins to Downtown-Forest Park Place	$29,150	$137	52%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (97)
Cozy treehouse cabin with airstrip & downtown view	$38,827	$195	50%	4	2.5	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (123)
Beautiful 4Bd 2Ba Near Downtown	$30,096	$126	60%	4	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (74)
Green Eggs and Ham	$46,654	$203	60%	4	2	2	$90	✅	❌	✅	Y / Y	⭐️ 5 (38)
100 Year Old Southern CharmerHOT TUB Great Local	$72,907	$265	72%	4	3	1	$190	❌	✅	✅	Y / Y	⭐️ 5 (29)
Amazing Location! Family and Pet Friendly	$108,720	$477	60%	4	2.5	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (69)
Marvin's Gardens	$46,982	$170	71%	4	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (45)
Walk to Restaurants - Trendy Lakeview Craftsman	$49,637	$247	52%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (140)
The Mansion on Morris - Groups/Downtown/Rooftop	$75,630	$258	72%	4	3.5	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (102)
Cozy Cottage B'Ham-4bd 3ba-Downtown & Amphitheater	$39,660	$238	42%	4	3	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (35)
Open & Bright 4 Bedroom Condo* Downtown Birmingham	$49,202	$231	55%	4	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Southern Tides Retreat	$63,672	$226	70%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (37)
Historic Southside Treasure	$83,336	$316	71%	4	3.5	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (57)
Vulcan’s 4 Combo - 4 Units/King Beds/WiFi/Pets	$116,049	$420	69%	4	4	1	$200	❌	❌	✅	Y / Y	⭐️ 0 (0)
Vulcan's 4 private unit combo - 4 BR/WiFi/Pets	$107,561	$428	63%	4	4	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (4)
Vulcan View Cottage	$37,633	$145	67%	4	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (106)
Charming Retreat near Downtown Birmingham	$58,462	$207	69%	4	3.5	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (47)
Elegant Historic Home Downtown For Groups	$36,653	$119	72%	4	3	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (88)
Chateau Marmont	$42,315	$199	55%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (59)
🌟BIG GROUPS WELCOMEMINUTES FROM THE CITYPARKING	$52,025	$208	62%	4	4	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (52)
Blue Highlands Manor	$39,621	$141	66%	4	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (96)
🌟BIG GROUPS WELCOMEMINUTES FROM THE CITYPARKING	$51,558	$202	64%	4	4	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Historic 4 bedroom 2.5 bath home: private backyard	$39,538	$227	44%	4	2.5	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (55)
The Patriot House - All American 4BR Experience!	$38,460	$142	70%	4	2.5	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (29)
Charming Bungalow with Hot Tub \| Diaper Row Oasis	$48,815	$245	53%	4	3	3	$215	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Big groups welcome-Minutes from the city- Parking	$121,326	$381	85%	4	4	2	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
💎BIG GROUPSPRIME LOCATIONSAFEPARKINGKING BEDS	$54,483	$194	70%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
Near the Airport & Renovated! East Lake Craftsman	$77,805	$240	87%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4 (31)
Vulcan’s 4 Unit Hideout- Workspace/WiFi/King Beds	$119,569	$436	69%	4	4	1	$200	❌	❌	✅	Y / Y	⭐️ 0 (1)
💎BIG GROUPSPRIME LOCATIONSAFEPARKINGKING BEDS	$53,331	$194	69%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
Urban Comfort at The Elm \| Stylish Space	$37,486	$221	44%	4	2	3	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Big Groups Welcome! Minutes From Downtown-Parking	$58,187	$217	67%	4	4	1	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Pickleball Dream House in Crestwood	$41,801	$243	47%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (38)
Mins to 5-Points/Outdoor Awning-Highland Hideaway	$41,973	$188	61%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (108)
City Views-4 Bedrooms-King Beds-Amenities-Parking	$67,528	$229	75%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 0 (2)
Luxury Living at The Luxe \| Spacious Layout	$77,605	$319	61%	4	4	3	$310	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Cityscape Oasis \| Contemporary Designs	$74,357	$334	55%	4	4	3	$310	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Downtown Family Fun/Arcade & Game Room by Vulcan	$48,020	$205	64%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (51)
4 Bedrooms~Walk to Highland Park~Mins to All Bham!	$44,155	$317	37%	4	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.1 (11)

Return Metrics

149.54% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,225	$32,451	$48,677	$64,903	$81,129	$162,259	$486,777
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$16,225	$32,451	$48,677	$64,903	$81,129	$162,259	$486,777

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

149.54%

Payback Period Days

244

Return on Investment

149.54%

1041 51st St S Birmingham, Alabama, 35222

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Birmingham

Guide

Zoning

Guide

Laws

$54,140

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $223/night at 51% occupancy.Projected nightly rate is $243/night at 61% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$59,008

Avg annual revenue

61%

Avg occupancy rate

$243

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

$30k

$60k

$90k

$120k

$16,226

Profit

Revenue

$54,140

Operating Expenses

$19,038

Operating Income

$35,102

Net Effective Rent

$18,876

Profit (Cash Flow)

$16,226

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

149.54%

Payback Period Days

244