property-location

1807 E Brownstone Ct SW Decatur, Alabama

3 bed • 2 bath • 6 guests

Purchase Price

$32,053

Annual Revenue

Median of 15 comps selected by Sofia, creator of this analysis.

Avg Daily Rate
$189
Occupancy
46%

$5k

$20k

$35k

$50k

Corporate Stay: 4BR Game Room & Movie Room
$49,889
$25,223
$243
56.3%
482853$170❌❌✅Yes / Yes❌⭐️ 4.88 (51)Profile
Spacious Townhome with Four Seasons Room
$47,846
$18,976
$308
42.5%
224022$0❌❌❌Yes / Yes❌⭐️ 4.6 (0)

—

Tennyson House-3 bedrooms of convenience and ease
$37,479
$3,154
$159
64.5%
36231$150❌❌✅Yes / Yes❌⭐️ 4.91 (43)Profile
30 miles from Huntsville near Point Mallard
$36,608
$25,787
$202
49.6%
361032$0❌❌✅Yes / Yes❌⭐️ 4.89 (55)Profile
Corporate Stay: 3BR Arcade Patio & Fast WiFi
$34,820
$17,703
$191
50%
361632$140❌❌✅Yes / Yes❌⭐️ 4.8 (49)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$2,791/mo

Avg profit / month

-$192/mo

Best profit month

Oct $991

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-2.68%

Cap Rate

5.49%

Profit (Cummulative)

-$2,307

$1,817

$8,500

$5,550

$935

Total Gain

$5,996

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.