15465 Delta Port Blvd Coden, Alabama, 36523
3 bed • 2 bath • 9 guests
Est. $1,770/mo
Inquire about this property
Contact Agent
$369,000
Zestimate
Airbnb Investor Score
$7,754
Annual Profit
8.8%
Cap Rate
8.3%
Cash on Cash
$53,249
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $225/night at 61% occupancy.Projected nightly rate is $239/night at 61% occupancy.
Top 61% of comparables
Top 44% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$55,477
Avg annual revenue
61%
Avg occupancy rate
$239
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$105k
$155k
Sign up to see the data on 40 all comparables
$7,755
Profit
Revenue
$53,249
Operating Expenses
$20,602
Operating Income
$32,647
Mortgage & Taxes
$24,892
Profit (Cash Flow)
$7,755
$93,370
Cash Investment
Down Payment
$73,800
Renos & Furnishing
$8,500
Closing Costs
$11,070
Total
$93,370
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.3%
Cap Rate
8.84%
STR Tax Calculator (USA)
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
$17,513
Deductible property tax
$3,653
Your total deduction
$29,974
Your adjusted annual income
$150,000 - $29,974 = $120,026
Taxes on $120,026 (30%)
$36,008
Your old tax bill
$45,000
Your new tax bill
$36,008
Estimated tax savings
$8,992
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:
0.47 sqft
Year built:
1998
Size:
870 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.47 sqft
- Building area: 870 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Ceiling Fan(s), Central Air
- View: Trees/Woods, Water
- Parking: Carport, Covered, Driveway, RV Access/Parking
- Amenities: Double Oven, Electric Cooktop, Electric Water Heater
- Price per square foot: $424
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 4801112000056
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $117,100
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $369,000
Schools
- Elementary School: Anna F Booth Elementary School with 5/10 star rating
- Middle School: Peter F Alba Middle School with 5/10 star rating
- High School: Alma Bryant High School with 5/10 star rating