BNBCalc Short Term Rental Investment Analysis 400 Plantation Rd, Gulf Shores, AL, 36542

2 bed • 2 bath • 6 guests • $291,000

BNB

Calc

Annual Revenue

$38,855

Profit (Cash Flow)

$2,330

Cap Rate

8.0%

Annual Revenue

$38,855

AirDNA projects $197/night at 54% occupancy ($38,854). Airbtics projects $184/night at 59% occupancy ($39,650). Airbtics predicts this property will perform in the 36% revenue percentile

BNB Calc projects a 54% occupancy rate, $197 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,597	$46,655	$54,499	$66,707
Occupancy	53%	65%	69%	74%
Nightly Rate	$166	$183	$196	$222

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful views 2 Bd/2 Bth short/long term stay.	$44,573	$160	64%	2	2	1	$165	✅	❌	❌	Y / Y	⭐️ 4.9 (45)
A Wave from it All: Beach Condo	$57,084	$245	58%	2	2	2	$175	✅	✅	❌	Y / Y	⭐️ 4.5 (30)
Spectacular 2 Bedroom Gulf Front Condo!	$49,894	$166	68%	2	2	1	$220	✅	✅	❌	Y / Y	⭐️ 4.8 (32)
2BR Oceanview 7th-Floor \| Balcony \| Pool	$25,839	$186	36%	2	2	3	$119	✅	✅	❌	Y / Y	⭐️ 4.8 (34)
2BR Beachfront Condo w/ Beautiful Gulf View!	$36,833	$132	66%	2	2	2	$145	✅	✅	❌	Y / Y	⭐️ 4.8 (67)
Gulf Shores Plantation 3317 - Sea South Properties	$28,462	$146	49%	2	2	3	$170	✅	❌	❌	Y / Y	⭐️ 4.9 (16)
2BR Gulfview \| Balcony \| Pool \| Hot Tub \| Sauna	$28,735	$176	41%	2	2	2	$119	✅	✅	❌	Y / N	⭐️ 4.2 (32)
Multiple pools! Steps from the beach!	$65,316	$229	74%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (63)
Happy beach place	$48,246	$192	64%	2	2	2	$120	✅	✅	❌	Y / Y	⭐️ 4.9 (38)
Shorely Blessed 4509 at Gulf Shores Plantation	$50,955	$201	65%	2	2	2	$157	✅	✅	❌	Y / Y	⭐️ 5 (20)
AZURE DREAMS (Blue dreams) As your Dreams	$49,320	$166	71%	2	2	3	$149	✅	✅	❌	Y / Y	⭐️ 4.8 (91)
Ocean-view 2BR condo with central AC & indoor pool	$47,127	$183	66%	2	2	2	$119	✅	✅	❌	Y / Y	⭐️ 4.7 (40)
Exhale! ! ! . 1207. Slps 8 Updtd King bd Gulf view	$54,018	$182	77%	2	2	3	$149	✅	✅	❌	Y / Y	⭐️ 4.8 (35)
Refreshing Beachside Condo	$63,776	$213	75%	2	2	2	$170	✅	✅	❌	Y / Y	⭐️ 4.9 (68)

Return Metrics

3.17% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,330	$4,660	$6,991	$9,321	$11,652	$23,304	$69,914
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$232,799	$232,799	$232,799	$232,799	$232,799	$232,799	$232,799
Down Payment	$58,200	$58,200	$58,200	$58,200	$58,200	$58,200	$58,200
Property Appreciation	$8,730	$17,721	$26,983	$36,523	$46,348	$100,079	$415,333
Total Return	$302,060	$313,382	$324,974	$336,844	$349,001	$414,384	$776,247

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.17%

Cap Rate

8.04%

Return on Investment

18.4%

400 Plantation Rd Gulf Shores, Alabama, 36542-8138

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,396/mo

Inquire about this property

Contact Agent

$38,855

Annual Revenue

This property is projected to be in the top 36% revenue percentile compared to similar properties nearby.
AirDNA projects $197/night at 54% occupancy ($38,854.65). Airbtics projects $196/night at 59% occupancy ($39,650).

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

15 Airbnb Comparables

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

$44,490

Avg annual revenue

59%

Avg occupancy rate

$184

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

$15k

$30k

$50k

$65k

$2,330

Profit

Revenue

$38,855

Operating Expenses

$15,431

Operating Income

$23,424

Mortgage & Taxes

$21,093

Profit (Cash Flow)

$2,330

$73,430

Cash Investment

Down Payment

$58,200

Renos & Furnishing

$6,500

Closing Costs

$8,730

Total

$73,430

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.17%

Cap Rate

8.04%

Return on Investment

18.4%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$15,678

Deductible property tax

$2,881

Your total deduction

$61,851

Your adjusted annual income

$150,000 - $61,851 = $88,149

Taxes on $88,149 (30%)

$26,445

Your old tax bill

$45,000

Your new tax bill

$26,445

Estimated tax savings

$18,555