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 Cohost Analysis 27070 Perdido Beach Blvd, Orange Beach, AL, 36561

2 bed • 2 bath • 6 guests • $1,191,300

BNB

Calc

Report by:

Robb Colley

Investment Specialist at Coastal Stays Realty / Coastal Stays Vacation Rentals

251-727-6977

rcolley@ahfhomes.com

www.realestaterobb.com

Owner income

$25,243

Per year

This Airbnb could earn an additional

$623

Per month vs a Long-Term Rental

Annual Revenue range

$77,114 - $139,681

Annual Revenue

$31,594

AirDNA projects $223/night at 48% occupancy ($39,095). Airbtics projects $317/night at 67% occupancy ($77,574). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 50% occupancy rate, $173 rate per night.

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

Percentiles25%50%75%90%
Revenue$52,180$77,114$121,187$139,681
Occupancy62%68%74%80%
Nightly Rate$225$303$439$467

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
Phoenix East 1110 - Amazing 11th Floor Condo
$110,396
$464
64%
221$284✅✅❌Y / Y⭐️ 5 (4)
Phoenix East II 2054-Beachfront!
$50,255
$176
74%
222$215✅✅❌Y / Y⭐️ 5 (23)
Phoenix East 904
$46,864
$154
75%
221$241✅✅❌Y / Y⭐️ 5 (20)
Newly Updated - 2BR/2B Beach Side Phoenix VII
$50,978
$220
63%
224$125✅✅❌Y / Y⭐️ 4.5 (41)
Beach Retreat 2BR ~ Phoenix 7 7806
$70,372
$305
61%
221$284✅✅❌Y / Y⭐️ 5 (4)
2BR 2BA Condo - Phoenix East II 2064 - Gulf Front!
$64,520
$245
71%
221$284✅✅❌Y / Y⭐️ 0 (2)
Phoenix East 1109 - Beautiful Gulf Front Condo
$116,227
$467
67%
221$284✅✅❌Y / Y⭐️ 0 (2)
Panoramic Ocean Vistas | Phoenix 7 7513 Getaway!
$76,291
$350
58%
221$284✅✅❌Y / Y⭐️ 0 (0)
Seas the day - Condo Beachside 2 Bedroom/2 Bath
$28,222
$114
62%
223$180✅❌❌Y / Y⭐️ 5 (47)
Phoenix 8 beachfront condo
$89,127
$295
82%
223$195✅✅❌Y / Y⭐️ 5 (12)
Phoenix East 1407 | Beautiful Gulf Front Condo
$141,126
$496
76%
221$284✅✅❌Y / Y⭐️ 0 (0)
Phoenix East 1009 - Beautiful 2BR Condo
$125,703
$463
73%
221$284✅✅❌Y / Y⭐️ 5 (4)
3BR Beach Retreat! Phoenix 7 71506
$139,174
$542
69%
221$284✅✅❌Y / Y⭐️ 0 (1)
Cozy 2BR Condo - Phoenix VII 71109
$57,739
$303
50%
221$284✅✅❌Y / Y⭐️ 5 (4)
2BR Sunkissed Retreat - Phoenix VI 6412
$116,985
$453
69%
221$284✅✅❌Y / Y⭐️ 4.5 (3)
Gulf Front Condo | Outdoor & Indoor Pools!
$71,344
$211
91%
221$210✅✅❌Y / Y⭐️ 0 (0)
Phoenix VII 1416
$38,921
$158
62%
221$225✅✅❌Y / Y⭐️ 4.5 (7)
Phoenix East 307 - Amazing Gulf Front Condo!
$104,483
$455
62%
221$284✅✅❌Y / Y⭐️ 0 (1)
Fabulous 2 bed/2 bath Beachside Condo!
$45,160
$173
69%
223$135✅❌❌Y / Y⭐️ 5 (51)
Beach Bliss! Phoenix 8, 1202- Sea South Properties
$37,765
$243
41%
222$170✅✅❌Y / Y⭐️ 5 (8)
Phoenix East 603 - Amazing Gulf Front Condo!
$77,182
$271
75%
221$284✅✅❌Y / Y⭐️ 4.5 (6)
Beachfront Orange Beach
$47,218
$296
43%
223$145✅✅❌Y / Y⭐️ 5 (4)
Sandsational Stay at Phoenix VII 7709!
$113,389
$477
63%
221$284✅✅❌Y / Y⭐️ 0 (2)
Phoenix East 1504 - Beautiful 2BR Gulf Front Condo
$83,394
$304
73%
221$284✅✅❌Y / Y⭐️ 0 (0)
Gulf Front Condo | Outdoor & Indoor Pools!
$68,072
$227
80%
221$210✅✅❌Y / Y⭐️ 0 (1)
Phoenix East 207 - High Demand Condo
$78,978
$324
64%
221$284✅✅❌Y / Y⭐️ 0 (1)
Gulf Front Condo | Outdoor & Indoor Pools!
$63,972
$213
80%
221$210✅✅❌Y / Y⭐️ 5 (4)
#BeOurGuest at this Beachfront Condo! P7 71215
$76,464
$350
58%
221$284✅✅❌Y / Y⭐️ 0 (0)
Scenic Beach Views at Phoenix 7 71004
$92,323
$334
74%
221$284✅✅❌Y / Y⭐️ 0 (1)
Stunning views, Beachfront 2 bed, 2 bath sleeps 8
$42,492
$198
57%
223$155✅✅❌Y / Y⭐️ 5 (73)
Phoenix East 709 - Beautiful Gulf Front Condo
$115,540
$468
66%
221$284✅✅❌Y / Y⭐️ 0 (0)
Phoenix East 409 - High Demand Condo
$63,469
$250
68%
221$284✅✅❌Y / Y⭐️ 0 (2)
Ocean views! Phoenix 8, 1502- Sea South Properties
$43,883
$269
44%
223$170✅✅❌Y / Y⭐️ 5 (38)
Phoenix East Unit 110|Beach+Pool Front|Floor 1|Lux
$112,601
$435
70%
221$175✅✅❌Y / Y⭐️ 5 (110)
Phoenix East 1209 - Beautiful Gulf Front Unit
$113,849
$461
66%
221$284✅✅❌Y / Y⭐️ 0 (2)
Phoenix East II #2154 - Breathtaking Views!
$93,132
$314
80%
221$155✅✅❌Y / Y⭐️ 5 (87)
Phoenix East II 4th Floor- Orange Beach Retreat!
$77,531
$220
89%
223$315✅❌❌Y / Y⭐️ 4.5 (10)
Phoenix East 1107 - Beautiful Gulf Front Condo!
$89,252
$363
66%
221$284✅✅❌Y / Y⭐️ 0 (2)
GREAT RATES! BOOK NOW AND SAVE!*BEACH FRONT*9th Fl
$100,646
$332
82%
221$153✅✅❌Y / Y⭐️ 0 (2)
#BeOurGuest at this Beachfront Condo! P7 7804
$74,789
$293
68%
221$284✅✅❌Y / Y⭐️ 0 (2)

property-location

27070 Perdido Beach Blvd 32 Orange Beach, Alabama, 36561

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Robb

Investment Specialist at Coastal Stays Realty / Coastal Stays Vacation Rentals

$31,594

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $223/night at 48% occupancy.Projected nightly rate is $317/night at 67% occupancy.

Top 91% of comparables

Top 91% 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.

$80,245

Avg annual revenue

67%

Avg occupancy rate

$317

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

$25k

$65k

$100k

$140k

Sign up to see the data on 40 all comparables

$5,718

Profit

Revenue

$31,594

Cleaning

$2,432

Cohost commission

$5,718

Owner payout

$25,243

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

-

Year built:

2024

Size:

1,900 sqft

Type:

CONDO

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: 1,900 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: Water
  • Parking: Garage - Detached
  • Amenities: Dishwasher, Dryer, Microwave, Washer
  • Price per square foot: $627

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: TBD
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $1,191,300


Schools

  • High School: Foley High School with 6/10 star rating