BNBCalc Short Term Rental Investment Analysis 15067 River Rd, Fairhope, AL, 36532

1 bed • 1 bath • 1 guests • $385,100

BNB

Calc

Annual Revenue

$28,230

Profit (Cash Flow)

-$15,098

Cap Rate

2.8%

Annual Revenue

$28,230

AirDNA projects $144/night at 53% occupancy ($27,875). Airbtics projects $131/night at 59% occupancy ($28,229). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $131 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,661	$27,285	$44,108	$52,418
Occupancy	51%	58%	72%	77%
Nightly Rate	$97	$123	$162	$178

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Cabin on the River	$40,957	$168	64%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (119)
River Cabin. Fhope. Kayaks included.	$36,175	$132	69%	1	1	2	$88	❌	❌	❌	N / Y	⭐️ 5 (356)
Stylish, secluded 3BR near DT Fairhope & Beaches	$26,673	$112	58%	1	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (49)
Fairhope Countryside .15min to dwntwn Fairhpe	$25,789	$121	54%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (244)
Historic Home Away from Home	$26,705	$98	73%	1	1	2	$65	❌	❌	✅	N / Y	⭐️ 5 (135)
Magical Glamping Experience in Vintage Airstream	$13,897	$89	41%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (196)
Hidden Jam!	$26,714	$90	77%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 5 (37)
Riverfront Magnolia Springs Cabin Rental w/ Grill	$40,304	$172	61%	1	1	2	$104	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Convenient Rural Quiet FirePit Starlink Pet w fee	$18,808	$82	61%	1	1	2	$35	❌	❌	✅	N / N	⭐️ 5 (36)
Lob Lolly Farm of Point Clear	$21,665	$106	53%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (206)
Little Lob Lolly of Point Clear	$11,276	$90	31%	1	1	1	$60	❌	❌	✅	N / Y	⭐️ 5 (203)
The Saltbox - House near Bay	$35,208	$138	64%	1	2	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (38)
Downtown Fairhope<1 mile! Bikes included! Sleeps 4	$37,150	$130	74%	1	1	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (68)
French Quarter Chateau in Lovely Downtown Fairhope	$48,214	$271	48%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (97)
Wanda's Place Beautiful Downtown Fairhope!	$45,896	$176	70%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (104)
Masonic #C-Downtown Bungalow	$48,761	$232	56%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (72)
In THE Heart of Downtown Fairhope #2	$31,685	$146	57%	1	1	2	$76	❌	❌	❌	N / Y	⭐️ 5 (168)
Fish River Cottage	$33,920	$161	54%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (12)
Sweet Guest Suite	$17,514	$54	87%	1	1	4	$40	❌	❌	❌	Y / Y	⭐️ 5 (92)
Downtown Fairhope Studio	$43,485	$133	82%	1	1	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (61)
Storybook Castle BnB	$38,255	$114	91%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (511)
In THE Heart of Downtown Fairhope #3	$21,918	$146	40%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (210)
The Barn Loft	$32,169	$113	77%	1	1	2	$60	✅	❌	❌	Y / Y	⭐️ 5 (9)
Blessed	$24,741	$84	76%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 4.5 (116)
Sunset Breeze RV, 10 min OWA, 25 min beach, WiFi	$20,291	$71	76%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
The Honey Coop	$18,516	$179	24%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (34)
Fairhope apartment on the bike path	$17,919	$96	51%	1	1	3	$0	❌	❌	✅	N / Y	⭐️ 5 (109)
Fairhope Farm Stay	$25,637	$150	45%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 5 (127)
THE apt in Downtown Fairhope #1	$56,172	$254	59%	1	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (60)
Loft In THE Heart of Downtown Fairhope #4	$34,548	$178	51%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (114)
Sunny Serenity Studio	$18,452	$165	28%	1	1	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (14)
205 Fairhope Avenue	$44,791	$141	84%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (155)
Silver Sail Airstream Beyond Glamping Wi-fi EVchar	$22,819	$118	52%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (127)
Farm Stay: Come Stay With Us	$18,302	$125	38%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (185)
Once Upon a Time RV - FAST WIFI	$20,847	$71	72%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Guest House	$21,195	$99	56%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (44)
Fairhope Hidden Gem	$27,860	$173	44%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (7)
Spacious One Bedroom Downtown Fairhope Apartment	$22,513	$99	57%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Lovely 1 Bd Apt A-Minutes From Downtown Fairhope.	$26,192	$100	69%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Country Estate Vacation	$22,300	$86	68%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (75)

Return Metrics

-16.26% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$15,097	-$30,195	-$45,293	-$60,391	-$75,488	-$150,977	-$452,933
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$308,080	$308,080	$308,080	$308,080	$308,080	$308,080	$308,080
Down Payment	$77,020	$77,020	$77,020	$77,020	$77,020	$77,020	$77,020
Property Appreciation	$11,553	$23,452	$35,709	$48,333	$61,336	$132,442	$549,638
Total Return	$381,555	$378,357	$375,515	$373,042	$370,947	$366,564	$481,805

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.26%

Cap Rate

2.82%

Return on Investment

0.25%

15067 River Rd Fairhope, Alabama, 36532

1 bed • 1 bath • 1 guests

Purchase Price

Est. $1,847/mo

Inquire about this property

Contact Agent

$385,100

Zestimate

-61

Airbnb Investor Score

-$15,097

Annual Profit

2.8%

Cap Rate

-16.3%

Cash on Cash

$28,230

Annual Revenue

BNBCalc predicts this property will get $131 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$29,155

Avg annual revenue

59%

Avg occupancy rate

$131

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

$10k

$25k

$40k

$55k

-$15,098

Profit

Revenue

$28,230

Operating Expenses

$17,350

Operating Income

$10,880

Mortgage & Taxes

$25,978

Profit (Cash Flow)

-$15,098

$92,823

Cash Investment

Down Payment

$77,020

Renos & Furnishing

$4,250

Closing Costs

$11,553

Total

$92,823

DSCR Ratio

Weak

0.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.26%

Cap Rate

2.82%

Return on Investment

0.25%

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

$18,277

Deductible property tax

$3,812

Your total deduction

$53,835

Your adjusted annual income

$150,000 - $53,835 = $96,165

Taxes on $96,165 (30%)

$28,849

Your old tax bill

$45,000

Your new tax bill

$28,849

Estimated tax savings

$16,151

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:

10,018 sqft

Year built:

Size:

Type:

LOT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: LOT

Stories: -

Lot size: 10,018 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: River

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 5503070000078055

Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

Year Assessed: 2023

Assessed Value: $182,200

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $385,100

Schools

High School: Fairhope High School with 9/10 star rating