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 Investment Analysis 29576 Perdido Beach Blvd Unit 910, Orange Beach, AL, 36561

3 bed • 2 bath • 9 guests • $899,000

BNB

Calc

Annual Revenue

$84,919

Profit (Cash Flow)

-$444

Cap Rate

6.7%

Annual Revenue

$84,919

AirDNA projects $388/night at 62% occupancy ($87,863). Airbtics projects $310/night at 75% occupancy ($84,919). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 75% occupancy rate, $310 rate per night.

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

Percentiles25%50%75%90%
Revenue$62,784$75,515$109,990$143,374
Occupancy66%76%83%86%
Nightly Rate$255$266$356$448

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 X 103 - Charming 3BR Gulf Front Unit
$99,276
$411
65%
322$299✅✅❌Y / Y⭐️ 0 (2)
Phoenix X 509
$78,102
$260
81%
321$170✅✅❌Y / Y⭐️ 4.5 (6)
Phoenix X 717
$81,709
$263
84%
321$170✅✅❌Y / Y⭐️ 4.5 (10)
Gulf Front Condo | Walk to Flora-Bama!
$80,077
$257
83%
321$250✅✅❌Y / Y⭐️ 0 (2)
Phoenix X 114 - High Demand 3BR Gulf Front Unit!
$149,774
$538
75%
321$299✅✅❌Y / Y⭐️ 0 (0)
Gulf Front Condo | Walk To Flora-Bama!
$84,105
$250
90%
321$250✅✅❌Y / Y⭐️ 5 (8)
Gulf Front Condo | Walk to Florabama!
$71,456
$207
92%
321$250✅✅❌Y / Y⭐️ 4.5 (5)
Bella Luna 1009-Luxury Condo-Walk to Flora Bama
$53,972
$254
57%
333$245✅✅❌Y / Y⭐️ 5 (21)
Bella Luna 905 Condo Orange Beach
$69,776
$252
74%
331$190✅✅❌Y / Y⭐️ 0 (1)
Bella Luna 1104 Condo Orange Beach
$76,510
$264
78%
331$190✅✅❌Y / Y⭐️ 5 (3)
Bella Luna 902-New Rental-3bd/3bath-Upscale Luxury
$70,379
$268
71%
334$245✅✅❌Y / Y⭐️ 0 (2)
Stunning 3BR Phoenix X Unit 314 with Beautiful
$82,719
$317
70%
322$299✅✅❌Y / Y⭐️ 0 (2)
Phoenix X #1201-Double Balconies & Corner Unit
$95,497
$266
97%
321$175✅✅❌Y / Y⭐️ 5 (47)
Phoenix X 1203 ~ $400 Free Activities Daily
$83,746
$256
86%
322$225✅✅❌Y / Y⭐️ 5 (30)
3 BR Phoenix X Corner Beach Condo Beside Florabama
$84,943
$269
83%
323$200✅✅❌Y / Y⭐️ 5 (37)
Phoenix X 214 | Orange Beach, AL
$143,668
$472
82%
321$200✅✅❌Y / Y⭐️ 5 (23)
The Phoenix X 810 Stylish Stays & Gulfside Days!
$65,804
$218
81%
323$290✅✅❌Y / Y⭐️ 5 (6)
Stunning 3BR Phoenix X Unit 307 with Beautiful
$121,117
$393
83%
32.51$287✅✅❌Y / Y⭐️ 0 (2)
#BeOurGuest at this Beachfront Condo! | P10 317
$87,861
$363
65%
321$299✅✅❌Y / Y⭐️ 0 (2)
Stunning 3BR Phoenix X Unit 814 with Beautiful
$125,548
$490
69%
322$299✅✅❌Y / Y⭐️ 0 (2)
Bella Luna 201-Large Luxury Unit-Walk to FloraBama
$59,257
$268
58%
33.53$260✅✅❌Y / Y⭐️ 5 (20)
Bella Luna 202-Luxury Upscale Bayfront 3bdrm Condo
$59,096
$247
64%
333$245✅✅❌Y / Y⭐️ 5 (23)
Bella Luna 810-Luxury Condo-Wrap Around Balcony
$63,448
$319
53%
33.54$260✅✅❌Y / Y⭐️ 5 (18)
Bella Luna 205 ~ $400 Free Activities Daily
$58,102
$230
66%
333$230✅✅❌Y / Y⭐️ 0 (1)
Phoenix X 204
$78,526
$259
81%
321$170✅✅❌Y / Y⭐️ 5 (8)
Bella Luna 909: Waterfront, Pools, Near FloraBama!
$120,191
$352
90%
331$340✅✅❌Y / Y⭐️ 5 (15)
Stunning 3BR Phoenix X Unit 601 with Beautiful
$91,055
$380
65%
321$299✅✅❌Y / Y⭐️ 0 (1)
Phoenix 10 1003 Condo Orange Beach
$84,473
$264
86%
321$180✅✅❌Y / Y⭐️ 4.5 (9)
Phoenix X 217
$71,517
$262
74%
321$170✅✅❌Y / Y⭐️ 4.5 (10)
Phoenix X lux beachfront condo next to Florabama!
$103,630
$331
84%
323$190✅✅❌Y / Y⭐️ 5 (111)
Stunning 3BR Phoenix X Unit 606 with Beautiful
$117,022
$494
64%
322$299✅✅❌Y / Y⭐️ 0 (1)
Stunning 3BR Phoenix X Unit 310 with Beautiful
$104,727
$390
72%
322$299✅✅❌Y / Y⭐️ 0 (1)
Phoenix X 1204–Beachfront Next to Flora Bama
$68,584
$301
60%
321$190✅✅❌Y / Y⭐️ 4.7 (37)
Gulf Front Condo | Walk to Flora-bama!
$76,963
$243
85%
321$250✅✅❌Y / Y⭐️ 0 (2)
Bella Luna 702 Condo Orange Beach
$85,387
$266
86%
331$190✅✅❌Y / Y⭐️ 0 (1)
Phoenix 10 603- Beach Front View
$64,623
$217
79%
322$245✅✅❌Y / Y⭐️ 5 (25)
Phoenix X 713
$67,937
$248
73%
321$170✅✅❌Y / Y⭐️ 5 (9)
Phoenix X 1414
$71,435
$261
74%
321$170✅✅❌Y / Y⭐️ 4.5 (12)
Stunning 3BR Phoenix X Unit 203 with Beautiful
$105,290
$354
80%
321$299✅✅❌Y / Y⭐️ 5 (3)
Stunning 3BR Phoenix X Unit 909 with Beautiful
$110,304
$446
66%
331$293✅✅❌Y / Y⭐️ 0 (1)

Return Metrics

-0.2% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$443-$887-$1,331-$1,775-$2,219-$4,439-$13,319
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$719,200$719,200$719,200$719,200$719,200$719,200$719,200
Down Payment$179,800$179,800$179,800$179,800$179,800$179,800$179,800
Property Appreciation$26,970$54,749$83,361$112,832$143,187$309,180$1,283,108
Total Return$925,526$952,861$981,029$1,010,056$1,039,967$1,203,741$2,168,789

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.2%

Cap Rate

6.69%

Return on Investment

16.42%

property-location

29576 Perdido Beach Blvd Orange Beach, Alabama, 36561

3 bed • 2 bath • 9 guests

Est. $4,312/mo

Agent

Inquire about this property

Contact Agent

17

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.99

<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%

Profit (Cummulative)

-$444

$719,200

$8,500

$26,970

$0

Total Gain

$35,358

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

$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