23094 Perdido Beach Blvd Orange Beach, Alabama, 36561
2 bed • 2 bath • 6 guests
Est. $2,125/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$2,848
Annual Profit
7.4%
Cap Rate
2.6%
Cash on Cash
$53,348
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $240/night at 51% occupancy.Projected nightly rate is $218/night at 67% occupancy.
Top 61% of comparables
Top 41% 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.
$57,972
Avg annual revenue
67%
Avg occupancy rate
$218
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$85k
$120k
Sign up to see the data on 40 all comparables
$2,849
Profit
Revenue
$53,348
Operating Expenses
$20,615
Operating Income
$32,732
Mortgage & Taxes
$29,883
Profit (Cash Flow)
$2,849
$108,390
Cash Investment
Down Payment
$88,600
Renos & Furnishing
$6,500
Closing Costs
$13,290
Total
$108,390
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.62%
Cap Rate
7.38%
STR Tax Calculator (USA)
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
$21,025
Deductible property tax
$4,386
Your total deduction
$41,935
Your adjusted annual income
$150,000 - $41,935 = $108,065
Taxes on $108,065 (30%)
$32,419
Your old tax bill
$45,000
Your new tax bill
$32,419
Estimated tax savings
$12,581
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:
1996
Size:
871 sqft
Type:
CONDO
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: -
- Building area: 871 sqft
- Garage: No
- Heating: Central
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Ceiling Fan(s)
- View: Gulf, Water
- Parking: Covered, Parking Lot
- Amenities: Electric Water Heater, Dryer, Washer, Dishwasher, Disposal, Microwave, Refrigerator
- Price per square foot: $508
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 6606133001050.000.918
- Flood Zone: Yes, Zone High risk: Coastal areas with additional velocity hazard from waves
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: Foley High School with 6/10 star rating