BNBCalc Short Term Rental Investment Analysis 127 Ridgewood Drive, Daphne, AL

3 bed • 2 bath • 9 guests • $299,500

BNB

Calc

Annual Revenue

$76,153

Profit (Cash Flow)

$27,187

Cap Rate

15.8%

Annual Revenue

$76,153

AirDNA projects $123/night at 50% occupancy ($22,462). Airbtics projects $206/night at 65% occupancy ($48,906). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, $278 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,604	$47,141	$79,551	$95,979
Occupancy	56%	65%	75%	81%
Nightly Rate	$142	$190	$278	$310

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Daphne Boho convienent to I-10	$41,131	$186	54%	3	2	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (28)
Donna’s Charm: 3 BR/king-suite/pools/golf	$49,249	$167	79%	3	2	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (33)
The Sandpiper \| Bay Access	$40,688	$202	53%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (36)
Maplewood Upper Haven	$40,400	$157	67%	3	2	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (54)
Entire Home! Day Spa Incl Fairhope,Daphne & Mobile	$49,234	$171	76%	3	2	1	$275	✅	✅	✅	Y / Y	⭐️ 5 (45)
Main Street Cottage	$42,560	$226	51%	3	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (35)
Mary Ann’s Place	$23,286	$102	58%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (46)
Charming LA - Lower Alabama	$59,635	$256	63%	3	3	3	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (34)
Daphne’s Hideaway close to I-10 and the bay.	$42,768	$178	59%	3	2	2	$185	✅	❌	✅	Y / Y	⭐️ 4.5 (26)
Cul-de-sac charmer	$46,706	$164	75%	3	2	2	$140	✅	❌	✅	Y / Y	⭐️ 5 (41)
Stunning 3BR Daphne-Fairhope \| Pool & Spa \| Deck	$72,410	$301	65%	3	2.5	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (149)
Sunsets!・Beachfront!・Porch Swing Bed!・2x King Beds	$90,662	$359	69%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (158)
Luxe Fairhope Home w/ Covered Patio: Walk to Bay	$67,855	$347	52%	3	4.5	3	$299	❌	❌	❌	Y / Y	⭐️ 5 (37)
Sweet Haven ~ Sleeps 10 Near I-10 & Mobile Bay	$51,423	$201	63%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Secluded Hideaway near Mobile Bay-3/2 One story	$80,879	$295	72%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (24)
Moms Home	$48,876	$142	91%	3	2	10	$145	❌	❌	✅	Y / Y	⭐️ 5 (31)
Book It! 3BR Daphne by I-10 -Deck, Firepit, Coffee	$71,664	$262	72%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (52)
Eastern Shore Getaway	$46,073	$145	83%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (37)
Downtown Home close to everything!!	$65,288	$310	56%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
The Fairhope Collection - 106 with pool	$94,655	$291	86%	3	2	1	$180	✅	❌	❌	Y / Y	⭐️ 5 (46)
Le Hibou Blanc (A)- Fairhope: Escape & Enjoy	$73,527	$316	62%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (70)
Next to the Port & Downtown! Mobile Modern&Mellow	$63,624	$268	61%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
The Charleston	$41,395	$290	39%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (78)
Mins from Downtown & Dining - Dauphin Darling 1	$22,757	$91	56%	3	1	2	$105	❌	❌	✅	Y / Y	⭐️ 4.5 (71)
Mid-Century Modern - 3600sqft - 1 Mile to CBD	$49,565	$260	50%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (27)
Mobile Cottage Close to Downtown-USA-Mobile Bay	$62,366	$223	75%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (62)
Modern & Centrally Located! Stay at Calypso Dreams	$75,721	$291	67%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Bayou Getaway Cottage	$32,678	$90	94%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (119)
Chill/Cozy Home away from Home	$14,618	$74	45%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (121)
Modern Chateau w/ Private Yard	$35,416	$135	65%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (147)
Great Outdoor Space & Central - Modern Craftsman	$24,980	$98	60%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Cozy Home Minutes to Downtown	$32,623	$114	64%	3	2	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (103)
Cozy Midtown Home by the Park	$39,011	$131	76%	3	2	2	$95	✅	❌	❌	Y / Y	⭐️ 5 (126)
Jubilee Retreat Near Fairhope Private	$38,541	$156	65%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (33)
Silverhill 3 bed 2 bath house, gazebo, jacuzzi tub	$41,281	$143	76%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (152)
Lob Lolly 181A is nice comfortable house	$38,314	$132	75%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (44)
B&C Guest House: Wooded retreat in Fairhope	$32,909	$153	49%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (99)
The Fairhope Collection - 108 with Pool	$105,951	$350	81%	3	2	1	$180	✅	❌	❌	Y / Y	⭐️ 5 (53)
Downtown Fairhope Cottage-Walk to everything!	$73,011	$274	72%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (117)

Return Metrics

35.13% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,187	$54,374	$81,561	$108,748	$135,935	$271,871	$815,613
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$239,600	$239,600	$239,600	$239,600	$239,600	$239,600	$239,600
Down Payment	$59,900	$59,900	$59,900	$59,900	$59,900	$59,900	$59,900
Property Appreciation	$8,985	$18,239	$27,771	$37,589	$47,702	$103,002	$427,465
Total Return	$335,672	$372,113	$408,833	$445,838	$483,138	$674,373	$1,542,578

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.13%

Cap Rate

15.82%

Return on Investment

50.54%

127 Ridgewood Dr Daphne, Alabama, 36526

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,437/mo

Inquire about this property

Contact Agent

194

Airbnb Investor Score

$27,187

Annual Profit

15.8%

Cap Rate

35.1%

Cash on Cash

$76,153

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $123/night at 50% occupancy.Projected nightly rate is $206/night at 65% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$51,118

Avg annual revenue

65%

Avg occupancy rate

$206

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

$15k

$45k

$75k

$105k

$27,187

Profit

Revenue

$76,153

Operating Expenses

$28,763

Operating Income

$47,390

Mortgage & Taxes

$20,203

Profit (Cash Flow)

$27,187

$77,385

Cash Investment

Down Payment

$59,900

Renos & Furnishing

$8,500

Closing Costs

$8,985

Total

$77,385

DSCR Ratio

Strong

2.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35.13%

Cap Rate

15.82%

Return on Investment

50.54%

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

$14,215

Deductible property tax

$2,965

Your total deduction

$3,657

Your adjusted annual income

$150,000 - $3,657 = $146,343

Taxes on $146,343 (30%)

$43,903

Your old tax bill

$45,000

Your new tax bill

$43,903

Estimated tax savings

$1,097

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:

10,410 sqft

Year built:

1976

Size:

2,300 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric, ENERGY STAR Qualified Equipment

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 10,410 sqft

Building area: 2,300 sqft

Garage: Yes

Heating: Electric, energy star qualified equipment

Pool: No

Fireplaces: 1

Basement: No

Cooling: Ceiling Fan(s), ENERGY STAR Qualified Equipment

View: -

Parking: Detached, Golf Cart Garage, Garage

Amenities: Dishwasher, Disposal, Dryer, Electric Range, Refrigerator w/Ice Maker, ENERGY STAR Qualified Appliances

Price per square foot: $130

Lot Info

Zoning: -

Land Use: -

Parcel Number: 4303710003100.000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $133,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Daphne High School with 10/10 star rating