BNBCalc Short Term Rental Investment Analysis 115 Williams Ct

3 bed • 2 bath • 9 guests • $303,500

BNB

Calc

Annual Revenue

$41,893

Profit (Cash Flow)

$2,294

Cap Rate

7.5%

Annual Revenue

$41,893

AirDNA projects $184/night at 63% occupancy ($42,339). Airbtics projects $155/night at 74% occupancy ($41,893). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 74% occupancy rate, $155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,846	$42,017	$42,793	$77,006
Occupancy	70%	74%	89%	100%
Nightly Rate	$156	$158	$164	$200

Seasonality (Profit by Month)

Return Metrics

2.92% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,294	$4,588	$6,882	$9,176	$11,470	$22,941	$68,825
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$242,800	$242,800	$242,800	$242,800	$242,800	$242,800	$242,800
Down Payment	$60,700	$60,700	$60,700	$60,700	$60,700	$60,700	$60,700
Property Appreciation	$9,105	$18,483	$28,142	$38,091	$48,339	$104,378	$433,174
Total Return	$314,899	$326,571	$338,525	$350,768	$363,310	$430,820	$805,499

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.92%

Cap Rate

7.5%

Return on Investment

18.36%

115 Williams Ct Mobile, Alabama, 36606-1467

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,456/mo

Inquire about this property

Contact Agent

$303,500

Zestimate

Mobile

Guide

Zoning

Guide

Laws

$41,893

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $184/night at 63% occupancy.Projected nightly rate is $155/night at 74% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 71% of comparables

Seasonality

$2,294

Profit

Revenue

$41,893

Operating Expenses

$19,126

Operating Income

$22,767

Mortgage & Taxes

$20,473

Profit (Cash Flow)

$2,294

$78,305

Cash Investment

Down Payment

$60,700

Renos & Furnishing

$8,500

Closing Costs

$9,105

Total

$78,305

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.92%

Cap Rate

7.5%

Return on Investment

18.36%

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

$14,404

Deductible property tax

$3,005

Your total deduction

$37,466

Your adjusted annual income

$150,000 - $37,466 = $112,534

Taxes on $112,534 (30%)

$33,760

Your old tax bill

$45,000

Your new tax bill

$33,760

Estimated tax savings

$11,240

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:

43,560 sqft

Year built:

1988

Size:

2,948 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2004 Emogene St	3	2	1,845	-	0	1988	$385,000	37
6 Elizabeth Pl	3	4	2,234	-	0	1996	$400,000	54
3 Bienville Ave	3	1	1,352	-	7,971	1988	$255,000	56
26 S Monterey St	3	2	2,114	-	0	1991	$349,900	-
216 Woodlands Ave	4	3	3,094	-	13,068	2021	$640,000	46
11 Felder Pl	2	2	1,566	-	0	1988	$259,000	-
18 Felder Pl	3	2	1,958	-	0	1983	$190,000	117
133 Frazer Ct	4	4	3,130	-	0	1999	$550,000	69

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 43,560 sqft

Building area: 2,948 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 29 07 24 0 005 042.XXX

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2023

Assessed Value: $24,890

County Est. Land Value: $30,000

Assessed Land Value: $3,000

County Est. Structure Value: $218,900

Market Estimate: $440,070

Sale history

Date	Sale Price	% Financed	Buyer
06/11/21	$250,000	95%	Brian S Gavan
05/17/16	$205,000	100%	James D Roy, Catherine K Roy
06/20/14	$163,000	100%	Lucy P Brady
11/02/06	$360,000	50%	Berault,David & Shea
11/04/05	$166,400	89%	Brannan,J B

Ownership

Name: Brian S Gavan

Owner Occupied: Yes

Owner Mailing Address: 115 Williams Ct, Mobile, Al 36606

Years Owned: 32

Home Equity: $113,900

Mortgage Balance Remaining: $237,500

Financed amount: 89%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No