Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 5781 State Highway 180 unit 6022, Gulf Shores, AL

3 bed • 2 bath • 9 guests • $425,000

BNB

Calc

Annual Revenue

$39,910

Profit (Cash Flow)

-$7,627

Cap Rate

5.0%

Annual Revenue

$39,910

AirDNA projects $321/night at 38% occupancy ($44,552). Airbtics projects $223/night at 49% occupancy ($39,910). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 49% occupancy rate, $223 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,403$40,866$56,619$73,511
Occupancy41%49%58%66%
Nightly Rate$191$217$252$272

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
$64,917
$264
65%
321$300✅❌✅Y / Y⭐️ 5 (47)
$49,302
$235
49%
322$220✅❌❌Y / Y⭐️ 5 (23)
$49,700
$205
54%
323$262✅❌✅Y / Y⭐️ 4 (12)
$37,207
$222
45%
321$295✅❌❌Y / Y⭐️ 5 (22)
$37,280
$170
59%
322$175✅✅❌Y / Y⭐️ 5 (25)
$69,195
$231
81%
322$325✅❌❌Y / Y⭐️ 5 (48)
$46,510
$175
69%
321$150✅❌❌Y / Y⭐️ 5 (99)
$44,474
$223
51%
322$200✅✅❌Y / Y⭐️ 5 (56)
$55,516
$257
55%
322$200✅❌❌Y / Y⭐️ 5 (114)
$43,445
$208
46%
323$262✅❌✅Y / Y⭐️ 0 (1)
$35,117
$189
49%
321$217✅✅❌Y / Y⭐️ 0 (2)
$32,881
$179
35%
323$262✅❌❌Y / Y⭐️ 0 (2)
$25,658
$176
36%
322$230✅✅❌Y / Y⭐️ 4.5 (7)
$35,198
$182
37%
323$262✅❌✅Y / Y⭐️ 5 (4)
$46,806
$259
49%
323$150✅✅❌Y / Y⭐️ 5 (14)
$49,770
$253
51%
321$300✅❌✅Y / Y⭐️ 5 (53)
$49,068
$197
64%
324$220✅❌❌Y / Y⭐️ 5 (12)
$53,155
$218
63%
321$300✅❌✅Y / Y⭐️ 5 (18)
$69,003
$314
58%
321$325✅❌❌Y / Y⭐️ 5 (25)
$50,508
$254
52%
321$300✅❌✅Y / Y⭐️ 5 (40)
$37,437
$236
43%
322$245✅✅❌Y / Y⭐️ 5 (18)
$48,248
$197
66%
326$180✅❌❌Y / Y⭐️ 5 (30)
$43,189
$192
51%
323$262✅❌✅Y / Y⭐️ 4.5 (5)
$44,599
$210
57%
323$295✅❌❌Y / Y⭐️ 5 (65)
$45,269
$243
46%
323$325✅❌✅Y / Y⭐️ 5 (21)
$88,540
$283
82%
321$300✅❌✅Y / Y⭐️ 5 (13)
$29,292
$176
45%
323$225✅❌❌Y / Y⭐️ 5 (53)
$48,056
$202
65%
322$0✅❌❌Y / Y⭐️ 5 (6)
$45,580
$281
43%
321$325✅❌✅Y / Y⭐️ 5 (5)
$26,413
$215
32%
323$275✅❌✅Y / Y⭐️ 5 (39)
$33,214
$161
52%
322$245✅❌❌Y / Y⭐️ 5 (25)
$43,293
$252
44%
321$300✅❌✅Y / Y⭐️ 5 (24)
$35,791
$222
38%
321$325✅❌✅Y / Y⭐️ 5 (18)
$88,263
$355
67%
324$200✅❌✅Y / Y⭐️ 5 (14)
$52,398
$272
48%
321$300✅❌✅Y / Y⭐️ 4.5 (12)
$25,744
$196
33%
321$300✅❌✅Y / Y⭐️ 5 (24)
$21,269
$183
30%
322$228✅❌❌Y / Y⭐️ 5 (15)

Return Metrics

-7.17% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$7,627-$15,254-$22,881-$30,509-$38,136-$76,272-$228,818
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$340,000$340,000$340,000$340,000$340,000$340,000$340,000
Down Payment$85,000$85,000$85,000$85,000$85,000$85,000$85,000
Property Appreciation$12,750$25,882$39,408$53,341$67,691$146,164$606,586
Total Return$430,122$435,627$441,527$447,832$454,555$494,891$802,768

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.17%

Cap Rate

4.95%

Return on Investment

8.75%

property-location

5781 AL-180 Gulf Shores, Alabama, 36542

3 bed • 2 bath • 9 guests

Est. $2,038/mo

Agent

Inquire about this property

Contact Agent

-18

Airbnb Investor Score

-$7,627

Annual Profit

5.0%

Cap Rate

-7.2%

Cash on Cash

$39,910

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $321/night at 38% occupancy.Projected nightly rate is $223/night at 49% occupancy.

Top 53% of comparables

Top 41% 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.

$44,246

Avg annual revenue

49%

Avg occupancy rate

$223

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

$90k

Sign up to see the data on 40 all comparables

-$7,627

Profit

Revenue

$39,910

Operating Expenses

$18,868

Operating Income

$21,042

Mortgage & Taxes

$28,669

Profit (Cash Flow)

-$7,627

$106,250

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$8,500

Closing Costs

$12,750

Total

$106,250

DSCR Ratio

Weak

0.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.17%

Cap Rate

4.95%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$50,904

Your adjusted annual income

$150,000 - $50,904 = $99,096

Taxes on $99,096 (30%)

$29,729

Your old tax bill

$45,000

Your new tax bill

$29,729

Estimated tax savings

$15,271

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:

22.1 sqft

Year built:

2009

Size:

1,288 sqft

Type:

CONDO

Parking:

-

Heating:

Electric

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: 1
  • Lot size: 22.1 sqft
  • Building area: 1,288 sqft
  • Garage: No
  • Heating: Electric
  • Pool: No
  • Fireplaces: 0
  • Basement: No
  • Cooling: Electric, Ceiling Fan(s)
  • View: None
  • Parking: Assigned
  • Amenities: Dishwasher, Dryer, Microwave, Electric Range, Refrigerator, Washer, Electric Water Heater
  • Price per square foot: $329

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 6907250000002.000.945
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

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