BNBCalc Short Term Rental Cohost Analysis 3518 8th Ave S, Birmingham, AL, 35222

4 bed • 3 bath • 10 guests • $429,200

BNB

Calc

Owner income

$43,451

Per year

This Airbnb could earn an additional

$2,513

Per month vs a Long-Term Rental

Annual Revenue range

$67,282 - $124,075

Annual Revenue

$62,073

AirDNA projects $333/night at 62% occupancy ($75,408). Airbtics projects $309/night at 55% occupancy ($62,073). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 55% occupancy rate, $309 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,414	$67,282	$102,832	$124,075
Occupancy	43%	56%	69%	72%
Nightly Rate	$228	$312	$390	$442

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
100 Year Old Southern CharmerHOT TUB Great Local	$72,907	$265	72%	4	3	2	$190	❌	✅	✅	Y / Y	⭐️ 5 (28)
Walk to Restaurants - Trendy Lakeview Craftsman	$49,637	$247	52%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (139)
Southern Tides Retreat	$63,672	$226	70%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (37)
Historic Designer Home w/ Games & Walkable!	$108,720	$477	60%	4	2.5	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (65)
Crestwood Contemporary - Minutes to Downtown!	$39,560	$232	43%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (79)
Avondale Home, Mins to Downtown-Forest Park Place	$29,150	$137	52%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (94)
The Mansion on Morris - Groups/Downtown/Rooftop	$75,630	$258	72%	4	3.5	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (102)
Mins to 5-Points/Outdoor Awning-Highland Hideaway	$41,973	$188	61%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (104)
Open & Bright 4 Bedroom Condo* Downtown Birmingham	$49,202	$231	55%	4	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Historic Southside Treasure	$83,336	$316	71%	4	3.5	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (54)
Vulcan’s 4 Combo - 4 Units/King Beds/WiFi/Pets	$116,049	$420	69%	4	4	1	$200	❌	❌	✅	Y / Y	⭐️ 0 (0)
Vulcan's 4 private unit combo - 4 BR/WiFi/Pets	$107,561	$428	63%	4	4	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (4)
🌟BIG GROUPS WELCOMEMINUTES FROM THE CITYPARKING	$52,025	$208	62%	4	4	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (52)
🌟BIG GROUPS WELCOMEMINUTES FROM THE CITYPARKING	$51,558	$202	64%	4	4	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Big groups welcome-Minutes from the city- Parking	$121,326	$381	85%	4	4	2	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Cozy Cottage B'Ham-4bd 3ba-Downtown & Amphitheater	$39,660	$238	42%	4	3	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (25)
💎BIG GROUPSPRIME LOCATIONSAFEPARKINGKING BEDS	$54,483	$194	70%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
Vulcan’s 4 Unit Hideout- Workspace/WiFi/King Beds	$119,569	$436	69%	4	4	1	$200	❌	❌	✅	Y / Y	⭐️ 0 (1)
💎BIG GROUPSPRIME LOCATIONSAFEPARKINGKING BEDS	$53,331	$194	69%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
Urban Comfort at The Elm \| Stylish Space	$37,486	$221	44%	4	2	3	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
City Views-4 Bedrooms-King Beds-Amenities-Parking	$67,528	$229	75%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 0 (2)
Mins to 5-Points/Outdoor Awning-Highland Hideaway	$84,699	$392	57%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.2 (9)
Big Groups Welcome! Minutes From Downtown-Parking	$58,187	$217	67%	4	4	1	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
4 Bedrooms~Walk to Highland Park~Mins to All Bham!	$44,155	$317	37%	4	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.1 (11)
Luxury Living at The Luxe \| Spacious Layout	$77,605	$319	61%	4	4	3	$310	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Cityscape Oasis \| Contemporary Designs	$74,357	$334	55%	4	4	3	$310	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Historic 4BR Home w/ Pool table, Central location	$34,910	$251	38%	4	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Beautiful, Restored Historic Craftsman House!	$76,716	$441	47%	4	3	3	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
Vintage Chic at The Cue Club \| Pool Table & Grill	$51,697	$323	38%	4	3	3	$310	❌	❌	❌	Y / Y	⭐️ 5 (6)
💎BIG GROUPS WELCOME! MINUTES FROM DOWNTOWN*PARKING	$76,494	$380	55%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (11)
Pickleball Dream House in Crestwood	$41,801	$243	47%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (26)
Stunning Retreat w/Pool & Game Room. Sleeps 12	$62,000	$308	55%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Ideal for families & groups near UAB & downtown.	$52,704	$225	64%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Big groups welcome-4 bed 4bath-Heart of Downtown	$151,544	$455	91%	4	4	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
City Haven - Birmingham Retreat	$49,062	$332	40%	4	3	2	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Cityscape Oasis at The Golden	$55,439	$459	33%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Historical Southside Treasure - 10 min from BHAM A	$74,286	$472	43%	4	4	1	$275	❌	❌	✅	Y / Y	⭐️ 0 (0)
Luxurious Retreat w/ Stunning Views \| Sleeps 16	$47,803	$353	37%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)

3518 8th Ave S Birmingham, Alabama, 35222

4 bed • 3 bath • 10 guests

Inquire about this property

Contact Agent

Birmingham

Guide

Zoning

Guide

Laws

$62,073

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $333/night at 62% occupancy.Projected nightly rate is $309/night at 55% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$65,196

Avg annual revenue

55%

Avg occupancy rate

$309

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

$70k

$110k

$155k

$12,415

Profit

Revenue

$62,073

Cleaning

$8,007

Cohost commission

$12,415

Owner payout

$43,451

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

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

Lot size:

5,227 sqft

Year built:

1924

Size:

2,243 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 5,227 sqft

Building area: 2,243 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Central Air, Ceiling Fan(s)

View: City

Parking: Driveway, Off Street, On Street

Amenities: Dishwasher, Gas Oven, Stove-Gas, Gas Water Heater

Price per square foot: $193

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2300322018016.000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $244,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $435,100

Schools

Elementary School: Avondale Elementary School with 2/10 star rating
Middle School: We Putnam Middle School-Magnet with 2/10 star rating
High School: Woodlawn High School-Magnet with 1/10 star rating