29576 Perdido Beach Blvd Orange Beach, Alabama, 36561
3 bed • 2 bath • 9 guests
Est. $4,312/mo

Inquire about this property
Contact Agent
Airbnb Investor Score
-$443
Annual Profit
6.7%
Cap Rate
-0.2%
Cash on Cash
$84,919
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $388/night at 62% occupancy.Projected nightly rate is $310/night at 75% 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.
$86,690
Avg annual revenue
75%
Avg occupancy rate
$310
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$55k
$85k
$115k
$150k
Sign up to see the data on 40 all comparables
-$444
Profit
Revenue
$84,919
Operating Expenses
$24,719
Operating Income
$60,200
Mortgage & Taxes
$60,644
Profit (Cash Flow)
-$444
$215,270
Cash Investment
Down Payment
$179,800
Renos & Furnishing
$8,500
Closing Costs
$26,970
Total
$215,270
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.2%
Cap Rate
6.69%
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
$42,667
Deductible property tax
$8,900
Your total deduction
$90,679
Your adjusted annual income
$150,000 - $90,679 = $59,321
Taxes on $59,321 (30%)
$17,796
Your old tax bill
$45,000
Your new tax bill
$17,796
Estimated tax savings
$27,204
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:
2002
Size:
1,395 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: -
- Building area: 1,395 sqft
- Garage: No
- Heating:
- Pool: Yes
- Fireplaces: 0
- Basement: No
- Cooling: Electric, Heat Pump
- View: Direct Gulf Front
- Parking: Covered, Parking Lot
- Amenities: Dishwasher, Disposal, Dryer, Microwave, Electric Range, Refrigerator w/Ice Maker, Washer
- Price per square foot: $644
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 6505020000020.000939A1
- Flood Zone: No
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