BNBCalc Short Term Rental Investment Analysis 2026 Norman Ln, Gulf Shores, AL 36542, USA

5 bed • 3 bath • 12 guests • $375,000

BNB

Calc

Annual Revenue

$123,825

Profit (Cash Flow)

$69,351

Cap Rate

25.2%

Annual Revenue

$123,825

AirDNA projects $506/night at 67% occupancy ($123,825).

BNB Calc projects a 67% occupancy rate, $506 rate per night.

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

Return Metrics

70.05% 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)	$69,351	$138,702	$208,054	$277,405	$346,757	$693,514	$2,080,543
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$11,250	$22,837	$34,772	$47,065	$59,727	$128,968	$535,223
Total Return	$455,601	$536,540	$617,826	$699,471	$781,485	$1,197,483	$2,990,766

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

70.05%

Cap Rate

25.23%

Return on Investment

85.13%

2026 Norman Ln Gulf Shores, Alabama, 36542

5 bed • 3 bath • 12 guests

Purchase Price

Est. $1,799/mo

Inquire about this property

Contact Agent

$123,825

Annual Revenue

AirDNA projects $506/night at 67% occupancy ($123,825.02).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$69,351

Profit

Revenue

$123,825

Operating Expenses

$29,177

Operating Income

$94,648

Mortgage & Taxes

$25,296

Profit (Cash Flow)

$69,351

$99,000

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$12,750

Closing Costs

$11,250

Total

$99,000

DSCR Ratio

Strong

3.74

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

70.05%

Cap Rate

25.23%

Return on Investment

85.13%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$14,149

Your adjusted annual income

$150,000 - $14,149 = $135,851

Taxes on $135,851 (30%)

$40,755

Your old tax bill

$45,000

Your new tax bill

$40,755

Estimated tax savings

$4,245

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com