BNBCalc Short Term Rental Investment Analysis 533 Judd Avenue, Auburn, AL

2 bed • 3 bath • 6 guests • $359,900

BNB

Calc

Annual Revenue

$48,621

Profit (Cash Flow)

$4,343

Cap Rate

8.0%

Annual Revenue

$48,621

AirDNA projects $381/night at 36% occupancy ($50,096). Airbtics projects $192/night at 50% occupancy ($35,063). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 64% occupancy rate, $208 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,122	$30,993	$50,858	$89,035
Occupancy	37%	47%	64%	72%
Nightly Rate	$97	$170	$208	$329

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Piper Cottage @ Auburn	$34,490	$207	44%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (29)
1st floor, king beds! Park free and walk to campus	$36,586	$153	63%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (79)
Patriot Point just 0.7 mile walk to Jordan Hare	$29,965	$171	47%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (133)
Eagle's Nest on the Plains 0.5 mi walk to campus!	$19,710	$99	49%	2	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (66)
Auburn Condo Across from AU Campus	$26,730	$91	75%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (89)
Tailgating Tigers Condo (2BD/2BA)	$16,333	$102	40%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Remodeled and New - Walk to downtown Auburn	$42,468	$170	64%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (67)
ENTIRE AUBURN CONDO WALKING DISTANCE TO DOWNTOWN	$29,320	$133	59%	2	2	2	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (65)
2 bed 2 bath Condo close to Toomer's & AU!	$29,912	$87	88%	2	2	2	$85	✅	❌	❌	Y / Y	⭐️ 4.9 (132)
WDE 2 Bedroom Condo - Walk to the big game!	$22,366	$91	58%	2	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (39)
Tiger Paw 1	$13,998	$107	31%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (173)
Eagle's Nest at The View, Walkable to Campus!	$18,497	$138	35%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (7)
Tiger Paw 5	$29,722	$171	44%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (107)
Stadium Condo-Steps to Jordan Hare & Neville Arena	$21,999	$90	61%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Close To It All! Reserved parking, 2BR/2BA	$39,405	$223	45%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (10)
New- WDS, 0.1 to Stadium/Neville Arena DT, parking	$30,690	$170	48%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
1/2 block from campus & 8-min walk to Jordan-Hare!	$40,801	$308	34%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Unit 9 Downtown & Across from Campus	$22,482	$77	71%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Unit 7 Magnolia Linen Co across from AU	$21,999	$72	76%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (64)
Location Fenced	$40,763	$239	46%	2	2	1	$35	❌	❌	✅	Y / Y	⭐️ 5 (81)
Memories on Magnolia by 360 Destinations	$34,274	$232	38%	2	2	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (15)
Condo close to campus in Auburn	$89,013	$536	44%	2	2	2	$75	✅	❌	❌	Y / N	⭐️ 5 (10)
Short Walk to Stadiums/Downtown Auburn!	$32,638	$211	39%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Home Away from Home (Auburn)	$91,824	$524	47%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Unit 11- Downtown & Across from Campus	$26,370	$92	70%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.5 (67)
Unit 8- Downtown-Discounted No Parking Included	$19,363	$66	70%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Unit 12 - Magnolia Linen Co Downtown AU	$21,282	$76	67%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (71)
2 Bedroom BIG Historic Apartment Downtown Auburn	$43,166	$147	77%	2	2	2	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (144)
New Auburn Oasis	$38,232	$152	66%	2	2	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (33)
Perfect Game-Day Auburn condo! .5 mi from stadium	$41,089	$176	59%	2	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (23)
Auburn Sports Retreat	$24,570	$199	33%	2	1	2	$100	✅	✅	❌	Y / Y	⭐️ 4.9 (22)
Unit 10 ~ Downtown AU-Magnolia Linen Co	$23,145	$76	72%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (102)
Walk to Campus or Downtown Auburn!	$38,206	$173	57%	2	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (13)
Auburn close to downtown/campus	$28,886	$204	34%	2	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Spacious Home Close to Campus \| Minutes from RTJ	$20,543	$114	46%	2	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (122)
Spacious 2 Bdrm Townhome-Walkable Auburn	$23,664	$173	34%	2	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (25)

Return Metrics

4.85% 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)	$4,342	$8,685	$13,028	$17,371	$21,713	$43,427	$130,283
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$287,920	$287,920	$287,920	$287,920	$287,920	$287,920	$287,920
Down Payment	$71,980	$71,980	$71,980	$71,980	$71,980	$71,980	$71,980
Property Appreciation	$10,797	$21,917	$33,372	$45,170	$57,322	$123,775	$513,671
Total Return	$375,039	$390,503	$406,300	$422,441	$438,936	$527,103	$1,003,855

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.85%

Cap Rate

7.95%

Return on Investment

20.86%

533 Judd Ave 8 Auburn, Alabama, 36832

2 bed • 3 bath • 6 guests

Purchase Price

Est. $1,726/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$4,342

Annual Profit

8.0%

Cap Rate

4.9%

Cash on Cash

$48,621

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $381/night at 36% occupancy.Projected nightly rate is $192/night at 50% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$33,007

Avg annual revenue

50%

Avg occupancy rate

$192

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

$40k

$65k

$95k

$4,343

Profit

Revenue

$48,621

Operating Expenses

$20,001

Operating Income

$28,621

Mortgage & Taxes

$24,278

Profit (Cash Flow)

$4,343

$89,527

Cash Investment

Down Payment

$71,980

Renos & Furnishing

$6,750

Closing Costs

$10,797

Total

$89,527

DSCR Ratio

Acceptable

1.18

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.85%

Cap Rate

7.95%

Return on Investment

20.86%

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

$17,081

Deductible property tax

$3,563

Your total deduction

$32,243

Your adjusted annual income

$150,000 - $32,243 = $117,757

Taxes on $117,757 (30%)

$35,327

Your old tax bill

$45,000

Your new tax bill

$35,327

Estimated tax savings

$9,673

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:

2025

Size:

1,300 sqft

Type:

CONDO

Parking:

Heating:

Electric, Forced Air, Heat Pump

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 1,300 sqft

Garage: No

Heating: Electric, forced air, heat pump

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air, Electric, Heat Pump

View: Other

Parking: Other, See Remarks

Amenities: Some Electric Appliances, Dryer, Dishwasher, Electric Range, Disposal, Microwave, Refrigerator, Stove, Washer

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools