BNBCalc Short Term Rental Investment Analysis 418 E Delano Ave, Montgomery, AL, 36105

3 bed • 2 bath • 9 guests • $25,000

BNB

Calc

Annual Revenue

$29,022

Profit (Cash Flow)

$9,883

Cap Rate

46.3%

Annual Revenue

$29,022

AirDNA projects $124/night at 67% occupancy ($30,344). Airbtics projects $137/night at 58% occupancy ($29,022). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 58% occupancy rate, $137 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,787	$28,770	$41,540	$56,257
Occupancy	45%	55%	70%	79%
Nightly Rate	$109	$131	$150	$183

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Getaway \| Close to Riverwalk Stadium	$32,675	$148	55%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (40)
Modern Cloverdale Duplex -5 mins from downtown!	$26,242	$154	43%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Charming 3BR Cloverdale Cottage \| Pet-Friendly	$32,031	$129	62%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (53)
Historic 3-bedroom Cloverdale Home	$37,926	$215	45%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (24)
Upper Floorer	$19,190	$107	49%	3	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
The Music House near EJI Memorial and Downtown!	$28,015	$150	47%	3	1.5	1	$105	❌	❌	❌	Y / Y	⭐️ 5 (230)
Downtown Home 3BR/2BA	$38,116	$150	67%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (119)
Martha's House of Blues	$35,304	$196	46%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (47)
Treehouse at Cottage Hill	$22,885	$143	42%	3	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (817)
“Cozy, Comfortable, Quiet Home”	$29,493	$108	65%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Emma’s Cottage	$36,636	$182	55%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (169)
Cozy 3BR Home with Fenced Yard & King Beds	$28,757	$99	70%	3	1.5	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (104)
Ed's Place at Cottage Hill	$28,530	$143	53%	3	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (362)
Portifino Robin Nest/Norman Bridge! 3 bed MGM	$24,477	$109	56%	3	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (19)
Cloverdale Comfort	$40,467	$138	75%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (37)
3 Bed Cloverdale Duplex - Plus Game Room	$25,776	$149	45%	3	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (6)
Historic Idlewild Cottage	$24,230	$109	54%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (25)
Renovated 3 bd bungalow in walkable Garden Dist	$40,007	$140	72%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (101)
Walking Distance, Pet Friendly, Safe, & Spacious.	$28,491	$83	83%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (32)
Furnished 3 Bedroom House+ Pool	$21,809	$153	37%	3	2	2	$40	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Harmony House	$31,318	$111	71%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (40)
Portofino; Robison Hill Huge 2LR/2Full Kitchens	$17,570	$120	34%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (12)
Cozy 3BR Home Near Capitol Heights	$31,542	$133	58%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (97)
Comfy 3BR Oasis with Pet-Friendly Yard	$28,446	$139	50%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (35)
Quiet & Cozy 3BR Private Home - Montgomery, AL	$24,092	$69	79%	3	2	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (326)
Top Rated 3BR Home Located in Montgomery	$25,962	$72	86%	3	2	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (385)
Historic Montgomery's #1 Airbnb - 3 Beds 2 Baths	$33,183	$88	93%	3	2	1	$70	❌	❌	❌	Y / N	⭐️ 5 (196)
Fitzgerald-Vaught 3BR House Near Capitol	$31,962	$127	60%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (94)
Herron House right downtown	$51,222	$311	45%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (23)
Centrally Located Montgomery Apartment	$29,397	$129	54%	3	2	1	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Central Location \| 3 BR Pet-Friendly Home	$33,985	$130	67%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Carterhill Charm	$31,605	$115	67%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Montgomery Urban Cottage- Charm near downtown	$39,528	$120	90%	3	2	3	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Portofino;Vonora/CT Downtown/2Full Kitchens/2LR	$17,708	$130	31%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (7)
3BR Pet-Friendly Retreat with Pool	$34,071	$157	53%	3	1.5	2	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (26)
Pool Table \| Arcade \| Grill \| Parking \| 1GB WiFi	$42,725	$154	72%	3	3	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (61)
Large Historic Condo Overlooking Golf Course 2020	$31,560	$138	61%	3	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (66)
The Rosa	$16,756	$109	42%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
The Sterling House	$29,428	$101	78%	3	2	2	$89	❌	❌	✅	Y / Y	⭐️ 4.5 (57)

Return Metrics

69.35% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,882	$19,765	$29,648	$39,531	$49,414	$98,829	$296,489
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Down Payment	$5,000	$5,000	$5,000	$5,000	$5,000	$5,000	$5,000
Property Appreciation	$750	$1,522	$2,318	$3,137	$3,981	$8,597	$35,681
Total Return	$35,632	$46,288	$56,967	$67,669	$78,396	$132,427	$357,170

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

69.35%

Cap Rate

46.27%

Return on Investment

76.34%

418 E Delano Ave Montgomery, Alabama, 36105

3 bed • 2 bath • 9 guests

Purchase Price

Est. $120/mo

Inquire about this property

Contact Agent

Montgomery

Guide

Zoning

Guide

Laws

559

Airbnb Investor Score

$9,882

Annual Profit

46.3%

Cap Rate

69.4%

Cash on Cash

$29,022

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $124/night at 67% occupancy ($30,344.47). Airbtics projects $137/night at 58% occupancy ($29,022).

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$30,172

Avg annual revenue

58%

Avg occupancy rate

$137

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

$40k

$50k

$9,883

Profit

Revenue

$29,022

Operating Expenses

$17,453

Operating Income

$11,569

Mortgage & Taxes

$1,686

Profit (Cash Flow)

$9,883

$14,250

Cash Investment

Down Payment

$5,000

Renos & Furnishing

$8,500

Closing Costs

$750

Total

$14,250

DSCR Ratio

Strong

6.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

69.35%

Cap Rate

46.27%

Return on Investment

76.34%

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

$1,187

Deductible property tax

$247

Your total deduction

-$2,021

Your adjusted annual income

$150,000 - -$2,021 = $152,021

Taxes on $152,021 (30%)

$45,606

Your old tax bill

$45,000

Your new tax bill

$45,606

Estimated tax savings

-$606

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:

0.25 sqft

Year built:

1950

Size:

1,500 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.25 sqft

Building area: 1,500 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: None

View: -

Parking: Driveway

Amenities: Water Heater

Price per square foot: $16

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1009303001002.000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $39,100

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Davis Elementary School with 1/10 star rating
Middle School: Bellingrath Jr High School with 1/10 star rating
High School: Lanier Senior High School with 1/10 star rating