BNBCalc Short Term Rental Rental Arbitrage Analysis 1617 27th Street North, Birmingham, AL

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$33,935

Profit (Cash Flow)

-$12,477

Cash on Cash Return

-141.0%

Annual Revenue

$33,935

AirDNA projects $233/night at 44% occupancy ($37,444). Airbtics projects $163/night at 57% occupancy ($33,934). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57% occupancy rate, $163 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,210	$32,093	$50,231	$82,885
Occupancy	40%	58%	71%	85%
Nightly Rate	$129	$142	$182	$250

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Stay Downtown - 3 Bed Home	$19,040	$132	38%	3	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (85)
The Birmingham Bungalow \| 50” TV \| 5 mins DT \| W/D	$23,256	$154	35%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (85)
Iron City Charm	$27,615	$98	67%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Clean home near Protective Stadium and the BJCC	$30,106	$139	57%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (91)
Charming 3 bedroom, near UAB, Dwntwn, BJCC, Uptwn	$40,705	$250	42%	3	1.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (35)
Fabulous 3 bedroom house: mins away from downtown	$26,310	$119	58%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (19)
#BhamChic: King Bed\|Park View-Near TopGolf\|Dwntwn	$40,820	$251	41%	3	2.5	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (20)
Beautiful & Extra Large Loft with 2 King Suites	$70,972	$306	62%	3	3	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (38)
Carrigan’s Crest	$34,751	$139	67%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (72)
Gray's Place 5min to BJCC/Stadium/CityWalk	$20,636	$161	34%	3	1.5	2	$65	❌	❌	❌	N / Y	⭐️ 5 (51)
⁂ Historic Home One Mile From Downtown!	$28,840	$126	61%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Cozy Retreat-No Cleaning Fee for short stays!	$67,612	$213	85%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (28)
5 Minutes away from Protective stadium & Top Golf!	$37,020	$142	67%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (69)
The GRAND Suite \| Free Parking \| Sleeps 10 \| DT \|	$52,548	$143	89%	3	2	1	$170	❌	❌	✅	Y / Y	⭐️ 5 (76)
Luxurious Penthouse Loft Downtown City View	$36,713	$126	71%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (182)
Wilson Historic Home on 5th Ave - 3BR/Games/Groups	$42,409	$127	77%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (122)
Avondale Charmer-Comfort & Style	$41,311	$257	42%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (54)
RON'S HOUSE: Cozy & Charming in Revitalizing Area	$30,224	$169	44%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (100)
Updated Forest Park Cottage \| Close to Downtown!	$45,311	$124	91%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (217)
Beautiful renovated 3 bedroom Tudor style home	$20,563	$157	35%	3	1.5	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (38)
FrontPorch@EdenBrae - Overlooking Lush Gardens	$73,780	$208	90%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (22)
City Lights Birmingham	$45,803	$205	58%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (70)
Your Little Secret	$20,781	$140	37%	3	2	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (50)
Cozy, Clean, & in the Heart of Avondale	$47,195	$170	73%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (230)
Blue Door: Walk to Avondale, Dog-Friendly w Yard	$36,997	$137	69%	3	2	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (242)
Cheerful Avondale Bungalow	$38,223	$135	74%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (154)
Updated Historic Home 10 mins to UAB & Attractions	$20,666	$130	40%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (369)
Crestwood Home-No Pet Fee, Near Airport&BJCC	$34,289	$121	73%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (73)
Mins to Downtown & Top Golf - Historic at Norwood	$38,168	$212	46%	3	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
UAB Updated Historic Home in the Heart of the City	$32,467	$138	61%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (74)
Designer's Pick Boho Retreat	$46,616	$128	83%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (192)
5-Star w/Purpose at Lighthouse	$28,616	$142	51%	3	2	1	$89	❌	❌	✅	Y / Y	⭐️ 4.8 (92)
Beautiful Historic Home Families, Friends, Fun!	$21,441	$156	36%	3	2.5	2	$45	✅	❌	❌	Y / Y	⭐️ 4.5 (29)
Luxury Blue Bungalow in the Heart of Avondale!	$52,103	$280	49%	3	2.5	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (48)
HUGE Penthouse \| Sleeps 8 \| Free Parking \|Downtown	$30,316	$72	94%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (97)
Historic College Hills Neighborhood Home	$23,580	$175	33%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (17)
TV's in every BR & 1 mile to UAB! Dog friendly!	$35,678	$127	70%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (301)
College Hills Hideaway	$25,262	$156	40%	3	2	1	$89	❌	❌	❌	Y / Y	⭐️ 4.7 (128)

Return Metrics

-140.97% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,476	-$24,953	-$37,430	-$49,906	-$62,383	-$124,767	-$374,301
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	-$12,476	-$24,953	-$37,430	-$49,906	-$62,383	-$124,767	-$374,301

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-140.97%

Payback Period Days

Return on Investment

-140.97%

1617 27th St N Birmingham, Alabama, 35234

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Birmingham

Guide

Zoning

Guide

Laws

$33,935

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $233/night at 44% occupancy.Projected nightly rate is $163/night at 57% occupancy.

Occupancy Rate

Top 53% 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.

$35,642

Avg annual revenue

57%

Avg occupancy rate

$163

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

$35k

$55k

$75k

-$12,477

Profit

Revenue

$33,935

Operating Expenses

$16,412

Operating Income

$17,523

Net Effective Rent

$30,000

Profit (Cash Flow)

-$12,477

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-140.97%

Payback Period Days