Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2836 Salt Dr, Orange Beach, AL, 36561

3 bed • 4 bath • 1 guests • $655,000

BNB

Calc

Annual Revenue

$52,150

Profit (Cash Flow)

-$12,494

Cap Rate

4.8%

Annual Revenue

$52,150

AirDNA projects $403/night at 48% occupancy ($70,652). Airbtics projects $242/night at 59% occupancy ($52,149). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $242 rate per night.

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

Percentiles25%50%75%90%
Revenue$36,477$50,393$73,734$106,222
Occupancy51%59%70%75%
Nightly Rate$189$224$277$364

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
$42,394
$228
49%
331$250✅❌❌Y / Y⭐️ 4.5 (11)
$43,646
$201
54%
333$280✅✅❌Y / Y⭐️ 4.8 (20)
$27,765
$150
46%
342$279✅❌❌Y / Y⭐️ 5 (44)
$62,021
$227
71%
344$275✅❌❌Y / Y⭐️ 5 (31)
$43,694
$222
51%
341$225✅❌❌Y / Y⭐️ 5 (17)
$41,530
$131
56%
341$455✅❌❌Y / Y⭐️ 0 (1)
$59,944
$174
79%
341$455✅❌✅Y / Y⭐️ 4.5 (2)
$36,825
$117
70%
343$285✅❌❌Y / Y⭐️ 5 (40)
$31,969
$240
34%
341$275✅❌❌Y / Y⭐️ 5 (40)
$34,961
$163
58%
322$165✅❌❌Y / Y⭐️ 5 (80)
$28,114
$174
39%
342$250✅❌❌Y / Y⭐️ 5 (51)
$47,636
$258
49%
342$250✅❌❌Y / Y⭐️ 5 (21)
$51,141
$227
59%
342$275✅❌❌Y / Y⭐️ 5 (49)
$51,499
$195
62%
341$315✅❌✅Y / Y⭐️ 5 (71)
$51,358
$173
75%
343$250✅❌✅Y / Y⭐️ 5 (48)
$65,749
$233
75%
323$255✅✅❌Y / Y⭐️ 4.5 (12)
$44,992
$214
54%
341$320✅❌✅Y / Y⭐️ 5 (13)
$45,310
$197
58%
341$360✅❌❌Y / Y⭐️ 3 (1)
$26,630
$106
66%
323$210✅❌❌Y / Y⭐️ 5 (32)
$79,485
$403
53%
321$200✅❌❌Y / Y⭐️ 0 (1)
$49,606
$213
63%
322$150✅❌❌Y / Y⭐️ 5 (42)
$88,014
$310
77%
321$299✅✅❌Y / Y⭐️ 0 (0)
$90,977
$350
70%
321$299✅✅❌Y / Y⭐️ 4.5 (4)
$84,234
$370
61%
321$299✅✅❌Y / Y⭐️ 0 (1)
$71,728
$271
71%
321$299✅✅❌Y / Y⭐️ 5 (3)
$108,609
$342
85%
323$225✅❌❌Y / Y⭐️ 5 (8)
$62,354
$364
45%
321$200❌❌❌Y / N⭐️ 3 (3)
$92,668
$360
69%
321$200✅❌❌Y / Y⭐️ 5 (1)
$50,445
$209
62%
343$210✅❌❌Y / Y⭐️ 5 (14)
$107,715
$559
52%
321$299✅✅❌Y / Y⭐️ 0 (1)
$31,022
$108
42%
321$394✅❌❌Y / Y⭐️ 5 (3)
$59,665
$206
76%
321$337✅✅❌Y / Y⭐️ 0 (1)
$74,317
$295
67%
343$295✅❌❌Y / Y⭐️ 5 (49)
$47,870
$227
54%
341$225✅❌❌Y / Y⭐️ 4.5 (7)
$52,720
$213
63%
343$225✅❌✅Y / Y⭐️ 5 (12)
$21,952
$156
37%
343$207✅❌❌Y / Y⭐️ 4.5 (18)
$45,407
$244
47%
322$215✅❌❌Y / Y⭐️ 0 (0)
$58,084
$252
60%
341$225✅❌❌Y / Y⭐️ 5 (8)
$46,771
$217
58%
324$175✅❌❌Y / Y⭐️ 5 (46)
$106,126
$410
70%
321$299✅✅❌Y / Y⭐️ 0 (1)

Return Metrics

-7.82% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$12,494-$24,988-$37,482-$49,976-$62,470-$124,941-$374,824
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$524,000$524,000$524,000$524,000$524,000$524,000$524,000
Down Payment$131,000$131,000$131,000$131,000$131,000$131,000$131,000
Property Appreciation$19,650$39,889$60,736$82,208$104,324$225,265$934,856
Total Return$662,155$669,901$678,253$687,231$696,853$755,323$1,215,032

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.82%

Cap Rate

4.83%

Return on Investment

8.51%

property-location

2836 Salt Dr Orange Beach, Alabama, 36561

3 bed • 4 bath • 1 guests

Est. $3,142/mo

Agent

Inquire about this property

Contact Agent

-20

Airbnb Investor Score

-$12,494

Annual Profit

4.8%

Cap Rate

-7.8%

Cash on Cash

$52,150

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $403/night at 48% occupancy.Projected nightly rate is $242/night at 59% occupancy.

Top 51% of comparables

Top 36% 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.

$56,673

Avg annual revenue

59%

Avg occupancy rate

$242

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

$20k

$50k

$80k

$110k

Sign up to see the data on 40 all comparables

-$12,494

Profit

Revenue

$52,150

Operating Expenses

$20,459

Operating Income

$31,690

Mortgage & Taxes

$44,184

Profit (Cash Flow)

-$12,494

$159,650

Cash Investment

Down Payment

$131,000

Renos & Furnishing

$9,000

Closing Costs

$19,650

Total

$159,650

DSCR Ratio

Weak

0.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.82%

Cap Rate

4.83%

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

$31,087

Deductible property tax

$6,484

Your total deduction

$78,626

Your adjusted annual income

$150,000 - $78,626 = $71,374

Taxes on $71,374 (30%)

$21,412

Your old tax bill

$45,000

Your new tax bill

$21,412

Estimated tax savings

$23,588

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