BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

3 bed β€’ 3 bath β€’ 9 guests β€’ $0

BNB

Calc

Annual Revenue

$33,749

Profit (Cash Flow)

-$6,639

Cash on Cash Return

-6638.8%

Annual Revenue

$33,749

AirDNA projects $227/night at 42% occupancy ($34,822). Airbtics projects $165/night at 56% occupancy ($33,748). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56% occupancy rate, $165 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,044$31,912$51,814$76,263
Occupancy42%58%70%82%
Nightly Rate$130$142$191$239

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
King Bed | Fenced Yard | Retro Charm | Cozy Porch

No image available

$15,245
$128
31%
312$40❌❌❌Y / Y⭐️ 4.5 (89)
The Birmingham Bungalow | 50” TV | 5 mins DT | W/D

No image available

$23,806
$156
35%
322$145❌❌❌Y / Y⭐️ 5 (90)
Iron City Charm

No image available

$27,615
$98
67%
311$100βŒβŒβœ…Y / Y⭐️ 4.5 (39)
Clean home near Protective Stadium and the BJCC

No image available

$30,399
$138
58%
322$90❌❌❌Y / Y⭐️ 5 (99)
Charming 3 bedroom, near UAB, Dwntwn, BJCC, Uptwn

No image available

$37,635
$238
41%
31.53$100βŒβŒβœ…Y / Y⭐️ 5 (45)
#BhamChic: King Bed|Park View-Near TopGolf|Dwntwn

No image available

$40,352
$255
40%
32.51$250βŒβŒβœ…Y / Y⭐️ 5 (24)
Fabulous 3 bedroom house: mins away from downtown

No image available

$22,825
$119
50%
312$120❌❌❌Y / Y⭐️ 5 (24)
Beautiful & Extra Large Loft with 2 King Suites

No image available

$69,406
$304
61%
331$85βŒβŒβœ…Y / Y⭐️ 5 (41)
Gray's Place 5min to BJCC/Stadium/CityWalk

No image available

$21,750
$160
36%
31.51$65❌❌❌N / Y⭐️ 4.5 (53)
⁂ Historic Home One Mile From Downtown!

No image available

$28,840
$126
61%
323$75❌❌❌Y / Y⭐️ 4.7 (20)
Cozy Retreat-No Cleaning Fee for short stays!

No image available

$70,981
$215
88%
322$160❌❌❌Y / Y⭐️ 5 (30)
Pool Table | Fire Pit | BBQ Grill Basketball Hoop

No image available

$19,456
$159
32%
32.52$45βœ…βŒβŒY / Y⭐️ 4.5 (33)
Carrigan’s Crest

No image available

$35,681
$142
67%
322$60❌❌❌Y / Y⭐️ 5 (76)
5 Minutes away from Protective stadium & Top Golf!

No image available

$39,692
$143
72%
32.52$200❌❌❌Y / Y⭐️ 5 (74)
The GRAND Suite | Free Parking | Sleeps 10 | DT |

No image available

$49,616
$134
89%
321$170βŒβŒβœ…Y / Y⭐️ 5 (95)
Luxurious Penthouse Loft Downtown City View

No image available

$37,701
$128
72%
321$110βŒβŒβœ…Y / Y⭐️ 5 (200)
Wilson Historic Home on 5th Ave - 3BR/Games/Groups

No image available

$43,841
$130
78%
321$110βŒβŒβœ…Y / Y⭐️ 5 (122)
Awesome Avondale - walk to breweries, music, food!

No image available

$31,165
$122
68%
322$100❌❌❌Y / Y⭐️ 5 (48)
Avondale Charmer-Comfort & Style

No image available

$45,747
$261
46%
322$150βŒβŒβœ…Y / Y⭐️ 5 (59)
RON'S HOUSE: Cozy & Charming in Revitalizing Area

No image available

$30,979
$168
45%
321$150βŒβŒβœ…Y / Y⭐️ 5 (110)
Updated Forest Park Cottage | Close to Downtown!

No image available

$44,628
$123
90%
321$100βŒβŒβœ…Y / Y⭐️ 5 (237)
Cheerful Avondale Bungalow

No image available

$39,582
$135
76%
311$75βŒβŒβœ…Y / Y⭐️ 5 (166)
Beautiful renovated 3 bedroom Tudor style home

No image available

$21,898
$158
37%
31.52$50❌❌❌Y / Y⭐️ 5 (44)
FrontPorch@EdenBrae - Overlooking Lush Gardens

No image available

$72,115
$209
87%
321$150βŒβŒβœ…Y / Y⭐️ 5 (23)
Your Little Secret

No image available

$20,160
$136
37%
322$79❌❌❌Y / Y⭐️ 5 (71)
Delightful Avondale Home

No image available

$32,555
$117
69%
321$125βŒβŒβœ…Y / Y⭐️ 5 (56)
*Cozy, Clean, & in the Heart of Avondale*

No image available

$45,580
$169
71%
322$110❌❌❌Y / Y⭐️ 5 (239)
Blue Door: Walk to Avondale, Dog-Friendly w Yard

No image available

$35,296
$139
65%
321$85βŒβŒβœ…Y / Y⭐️ 5 (265)
Updated Historic Home 10 mins to UAB & Attractions

No image available

$22,408
$132
43%
322$125❌❌❌Y / Y⭐️ 5 (372)
Boho Craftsman Home, dog friendly

No image available

$31,752
$185
45%
312$85βŒβŒβœ…Y / Y⭐️ 5 (26)
Designer's Pick Boho Retreat

No image available

$47,173
$131
82%
321$125βŒβŒβœ…Y / Y⭐️ 5 (222)
City Lights Birmingham

No image available

$46,264
$206
58%
312$120βŒβŒβœ…Y / Y⭐️ 5 (77)
Crestwood Home-Mid/Long Term Available, No Pet Fee

No image available

$33,729
$124
70%
312$150βŒβŒβœ…Y / Y⭐️ 5 (74)
Mins to Downtown & Top Golf - Historic at Norwood

No image available

$38,168
$212
46%
312$110βŒβŒβœ…Y / Y⭐️ 4.5 (54)
UAB Updated Historic Home in the Heart of the City

No image available

$32,467
$138
61%
322$125❌❌❌Y / Y⭐️ 5 (81)
5-Star w/Purpose at Lighthouse

No image available

$28,616
$142
51%
321$89βŒβŒβœ…Y / Y⭐️ 4.8 (92)
Luxury Blue Bungalow in the Heart of Avondale!

No image available

$55,226
$281
52%
32.53$140❌❌❌Y / Y⭐️ 5 (55)
Grandma's House

No image available

$29,953
$186
44%
311$0βŒβŒβœ…Y / Y⭐️ 5 (73)

Return Metrics

-6,638.76% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,638-$13,277-$19,916-$26,555-$33,193-$66,387-$199,162
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-$6,638-$13,277-$19,916-$26,555-$33,193-$66,387-$199,162

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6,638.76%

Payback Period Days

0

Return on Investment

-6,638.76%

property-location

1617 27th St N Birmingham, Alabama, 35234

3 bed β€’ 3 bath β€’ 9 guests

Agent

Inquire about this property

Contact Agent

Birmingham

Guide

Zoning

Guide


Laws

$33,749

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $227/night at 42% occupancy ($34,822.36). Airbtics projects $165/night at 56% occupancy ($33,748).

Top 51% of comparables

Top 33% 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.

$35,916

Avg annual revenue

56%

Avg occupancy rate

$165

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$30k

$50k

$75k

Sign up to see the data on 40 all comparables

-$6,639

Profit

Revenue

$33,749

Operating Expenses

$16,387

Operating Income

$17,361

Net Effective Rent

$24,000

Profit (Cash Flow)

-$6,639

$100

Cash Investment

Renos & Furnishing

$0

Setup Costs

$100

Total

$100

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-6,638.76%

Payback Period Days

0