BNBCalc Short Term Rental Investment Analysis 27464 French Settlement Dr, Daphne, AL 36526

4 bed • 3 bath • 12 guests • $546,900

BNB

Calc

Annual Revenue

$57,252

Profit (Cash Flow)

-$763

Cap Rate

6.6%

Annual Revenue

$57,252

AirDNA projects $229/night at 60% occupancy ($50,184). Airbtics projects $275/night at 57% occupancy ($57,251). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 57% occupancy rate, $275 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,811	$51,459	$103,163	$130,052
Occupancy	49%	52%	71%	77%
Nightly Rate	$190	$243	$369	$432

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Retreat - Entire Residential Home	$49,009	$148	77%	4	2	1	$100	✅	✅	✅	Y / Y	⭐️ 5 (133)
4 Bedrooms near I-10 & Mobile Bay, Sleeps 10	$81,265	$269	76%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (83)
Peaceful Fairhope Retreat-Large home on 1 acre lot	$41,732	$218	49%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (63)
Downtown Mobile Mardi Gras Manor & Guest House	$55,077	$383	37%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (123)
Spacious Point Clear home w/ game room + fire pit	$89,810	$431	54%	4	2	3	$295	✅	❌	✅	Y / Y	⭐️ 4.9 (21)
Emerson House Fairhope - Steps to Pier, Downtown	$140,456	$443	77%	4	4	3	$400	❌	✅	✅	Y / Y	⭐️ 5 (59)
Cottage on Mobile Bay "Close to Downtown"	$38,892	$202	51%	4	2	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (228)
Sweet Home Alabama. Sleeps 14 guests	$68,740	$328	56%	4	2	1	$250	❌	❌	✅	Y / N	⭐️ 4.8 (12)
Near historic downtown -Foley Cottage Airbnb	$30,939	$141	46%	4	2	1	$150	❌	❌	✅	N / N	⭐️ 4.6 (90)
Charming Southern Estate-	$41,848	$187	50%	4	2	1	$185	❌	❌	✅	Y / Y	⭐️ 4.5 (34)

Return Metrics

-0.55% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$762	-$1,525	-$2,288	-$3,051	-$3,814	-$7,629	-$22,887
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,372	$11,076	$17,132	$23,562	$30,388	$71,378	$437,520
Down Payment	$109,380	$109,380	$109,380	$109,380	$109,380	$109,380	$109,380
Property Appreciation	$16,407	$33,306	$50,712	$68,640	$87,106	$188,087	$780,569
Total Return	$130,396	$152,237	$174,936	$198,531	$223,060	$361,216	$1,304,582

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.55%

Cap Rate

6.6%

Return on Investment

15.39%

27464 French Settlement Dr Daphne, AL, 36526

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,623/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$762

Annual Profit

6.6%

Cap Rate

-0.6%

Cash on Cash

$57,252

Annual Revenue

BNBCalc predicts this property will get $275 per night with 57% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$63,776

Avg annual revenue

57%

Avg occupancy rate

$275

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

$30k

$65k

$100k

$140k

-$763

Profit

Revenue

$57,252

Operating Expenses

$21,123

Operating Income

$36,129

Mortgage & Taxes

$36,892

Profit (Cash Flow)

-$763

$136,537

Cash Investment

Down Payment

$109,380

Renos & Furnishing

$10,750

Closing Costs

$16,407

Total

$136,537

DSCR Ratio

Weak

0.98

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.55%

Cap Rate

6.6%

Return on Investment

15.39%

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

$25,956

Deductible property tax

$5,414

Your total deduction

$56,427

Your adjusted annual income

$150,000 - $56,427 = $93,573

Taxes on $93,573 (30%)

$28,072

Your old tax bill

$45,000

Your new tax bill

$28,072

Estimated tax savings

$16,928

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:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

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: -