BNBCalc Short Term Rental Investment Analysis 2021 10th Ave S, Birmingham, AL, 35205

1 bed • 1 bath • 2 guests • $1,100

BNB

Calc

Annual Revenue

$19,373

Profit (Cash Flow)

$3,100

Cap Rate

288.6%

Annual Revenue

$19,373

AirDNA projects $136/night at 32% occupancy ($15,895). Airbtics projects $104/night at 51% occupancy ($19,372). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 51% occupancy rate, $104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,287	$18,704	$29,676	$38,576
Occupancy	38%	46%	64%	74%
Nightly Rate	$84	$104	$120	$136

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
B1 Vulcan's Neutral Nest-King Bed/Pets/WiFi/City	$14,737	$99	35%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (125)
#7 UAB APT. w. 5 min WALKING to EAT and SHOP	$11,260	$76	35%	1	1	3	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (237)
Walkable - Relaxing - Zen Den - 5 points south	$26,187	$159	44%	1	1	1	$20	❌	❌	✅	N / Y	⭐️ 5 (79)
Bird House Bungalow	$27,548	$157	47%	1	1	1	$20	❌	❌	✅	N / Y	⭐️ 5 (45)
Vulcan Hideout Apt A1-King Bed/Heart of BHAM/Wifi	$12,648	$101	30%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (113)
Vulcan’s Hideout Apt A2-Full Kitchen/King Bed/Pets	$11,473	$77	35%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (102)
C1 Vulcan's Hideout-King Bed/Workspace/FreeParking	$13,639	$101	32%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (86)
B2 Vulcan's Neutral Nest-King Bed/Workspace/WiFi	$17,965	$109	41%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (114)
C2 Vulcan's Hideout-King Bed/Wifi/Pets/FreeParking	$13,116	$86	36%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (89)
The Groovy Blue	$14,543	$86	42%	1	0	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (54)
Safe unit 5 min to UAB,St Vincent's or downtown.	$16,947	$119	36%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (36)
Alabama on 10th 218	$20,783	$68	73%	1	1	2	$75	❌	❌	❌	Y / N	⭐️ 4.7 (19)
Cozy Alabama on 10th unit 220	$22,232	$68	80%	1	1	2	$75	❌	❌	❌	Y / N	⭐️ 4.7 (20)
Alabama on 10th #216	$19,798	$68	71%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Garber Apartment in Five Points	$23,648	$100	64%	1	1	3	$75	✅	❌	❌	Y / Y	⭐️ 5 (23)
Cozy 1BR Loft Close to UAB with High Speed WiFi	$22,624	$98	59%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (132)
Charming Studio\|Amazing Location\|5 Min UAB	$26,926	$104	66%	1	1	2	$70	❌	❌	❌	Y / N	⭐️ 4.8 (36)
Cozy Studio\|5 Points South\|5 Min Walk to UAB	$31,754	$104	79%	1	1	2	$70	❌	❌	❌	Y / N	⭐️ 5 (27)
Spacious 1 BR\|Central Location\|5 Min Walk to UAB	$31,352	$109	72%	1	1	2	$85	❌	❌	❌	Y / N	⭐️ 4.9 (28)
~ Comfy Studio 07: 5 Pts South\|5 Min Walk to UAB ~	$13,072	$63	44%	1	1	1	$75	❌	❌	❌	Y / N	⭐️ 5 (42)
Spacious Studio\|5 Pts South\|5 Min to UAB	$30,548	$104	74%	1	1	2	$70	❌	❌	❌	Y / N	⭐️ 5 (35)
Landing \| Stunning 1BD, Gym, Courtyard	$24,261	$127	47%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Spacious 1BR\|5 Points South\|5 Min to UAB	$34,472	$109	83%	1	1	2	$85	❌	❌	❌	Y / N	⭐️ 5 (10)
Landing \| Chic 1BD, Gym, Game Room	$34,200	$128	73%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Comfy Studio\|5 Pts South\|5 Min Walk to UAB	$23,486	$104	56%	1	1	2	$70	❌	❌	❌	Y / N	⭐️ 5 (19)
Lux downtown Ranch House	$22,759	$79	74%	1	1	1	$30	✅	❌	✅	Y / N	⭐️ 4.8 (6)
Landing \| Chic 1BD, Game Room, Courtyard	$25,422	$123	54%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 0 (1)
Landing \| Spectacular 1BD, Courtyard, Game Room	$17,672	$116	39%	1	1	30	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Cozy 1 BR Apt in Downtown Bham, Walk to UAB	$17,031	$99	47%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Landing \| Spectacular 1BD, Gym, Game Room	$21,548	$116	46%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (2)
Landing \| Beautiful 1BD, Gym, Courtyard	$23,873	$125	44%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Landing \| Beautiful 1BD, Courtyard, Gym	$22,236	$127	43%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Landing \| Chic 1BD, Courtyard, Gym	$29,298	$119	59%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 0 (1)
Penthouse Studio 51	$13,580	$106	35%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (13)
Landing \| Beautiful 1BD, Gym, Courtyard	$28,028	$136	53%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Cute Apt in Bham by GarageCafe	$20,840	$146	39%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (14)
Frontdesk \| 1 BR Apt near Vulcan Park & Museum	$15,547	$72	59%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Frontdesk \| 1 BR Apt near Bartow Arena	$9,751	$72	37%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Landing \| Stunning 1BD, Gym, Game Room	$21,033	$136	41%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

68.84% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,099	$6,199	$9,299	$12,399	$15,499	$30,999	$92,997
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$880	$880	$880	$880	$880	$880	$880
Down Payment	$220	$220	$220	$220	$220	$220	$220
Property Appreciation	$33	$66	$101	$138	$175	$378	$1,569
Total Return	$4,232	$7,366	$10,501	$13,637	$16,774	$32,477	$95,667

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

68.84%

Cap Rate

288.55%

Return on Investment

69.81%

2021 10th Ave S Birmingham, Alabama, 35205

1 bed • 1 bath • 2 guests

Purchase Price

Est. $5/mo

Inquire about this property

Contact Agent

Birmingham

Guide

Zoning

Guide

Laws

2726

Airbnb Investor Score

$3,099

Annual Profit

288.6%

Cap Rate

68.8%

Cash on Cash

$19,373

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $136/night at 32% occupancy.Projected nightly rate is $104/night at 51% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$20,876

Avg annual revenue

51%

Avg occupancy rate

$104

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

$5k

$15k

$25k

$35k

$3,100

Profit

Revenue

$19,373

Operating Expenses

$16,198

Operating Income

$3,174

Mortgage & Taxes

$74

Profit (Cash Flow)

$3,100

$4,503

Cash Investment

Down Payment

$220

Renos & Furnishing

$4,250

Closing Costs

$33

Total

$4,503

DSCR Ratio

Strong

42.78

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

68.84%

Cap Rate

288.55%

Return on Investment

69.81%

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

$52

Deductible property tax

$11

Your total deduction

-$2,404

Your adjusted annual income

$150,000 - -$2,404 = $152,404

Taxes on $152,404 (30%)

$45,721

Your old tax bill

$45,000

Your new tax bill

$45,721

Estimated tax savings

-$721

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:

Year built:

Size:

592 sqft

Type:

APARTMENT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 592 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: Wall Unit

View: -

Parking: Parking Lot, Other

Amenities: Dishwasher, Dryer, Washer

Price per square foot: $2

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Glen Iris Elementary School with 3/10 star rating
High School: Parker High School with 2/10 star rating