BNBCalc Short Term Rental Rental Arbitrage Analysis 600 19th St N, Birmingham, AL, 35203

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$25,176

Profit (Cash Flow)

-$10,497

Cash on Cash Return

-241.3%

Annual Revenue

$25,176

AirDNA projects $114/night at 53% occupancy ($22,068). Airbtics projects $113/night at 61% occupancy ($25,176). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 61% occupancy rate, $113 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,240	$26,214	$36,376	$45,657
Occupancy	52%	62%	71%	78%
Nightly Rate	$94	$108	$131	$150

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW Downtown Luxury Loft	$36,399	$107	90%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (25)
Free Parking \| A Foodie Haven \| UAB Med only 2 min	$40,918	$129	83%	1	1	1	$69	✅	❌	✅	Y / Y	⭐️ 5 (67)
Charming Historic 1bd Loft Downtown \| Free Parking	$27,798	$98	71%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (79)
Art Gallery: LED, King Bed, Rooftop & Free Parking	$21,358	$103	53%	1	1	1	$55	✅	❌	❌	Y / Y	⭐️ 5 (126)
Loft w/Tucked-In Charm!	$20,746	$84	59%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (112)
King Bed-Chic Historic Apt-Free Parking-Long Stays	$44,175	$132	88%	1	1	1	$69	✅	❌	✅	Y / Y	⭐️ 5 (130)
The Cove: King Size Bed, Rooftop, Free Parking	$20,320	$95	54%	1	1	1	$55	✅	❌	❌	Y / Y	⭐️ 5 (129)
Downtown BHAM LOFT Experience! Rooftop Deck	$24,722	$118	54%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (411)
Urban Luxe \| Downtown BHM \| Rooftop Deck	$18,301	$102	44%	1	1	1	$55	✅	❌	❌	Y / Y	⭐️ 5 (96)
The George_CITY VIEWS/RooftopDeck/Location	$30,333	$113	68%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (368)
City Living on Morris:Heart of Birmingham/WiFi/1BR	$21,852	$118	46%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (254)
#302 New Downtown Condo on Morris Ave	$18,901	$72	64%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (253)
The Owl’s Nest	$19,235	$90	52%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (55)
Downtown/UAB/BJCC	$17,010	$109	40%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (158)
Incredible Loft w/ King Bed and Best Location	$30,913	$176	46%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (98)
French Quarters - Corner Penthouse	$31,814	$156	53%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (39)
Historic Morris Ave- Private Balcony & City Views!	$41,260	$150	71%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (268)
Lofty Living in Downtown-Views,RoofDeck,Location!	$24,373	$105	59%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (473)
Morris Avenue Historic Loft	$23,810	$120	47%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (45)
Downtown Date Night	$44,624	$141	81%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (108)
Explore Birmingham in the Mercantile on Morris!	$22,591	$81	69%	1	1	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (123)
Magic City on Morris	$21,586	$90	55%	1	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (81)
Downtown Birmingham Condo with Balcony	$26,715	$97	68%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (91)
Great Downtown Birmingham Condo	$23,070	$94	65%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (58)
DT Getaway l KING Bed & QUEEN Sofabed l Park FREE!	$40,831	$149	69%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (47)
Luxury is your Lifestyle.	$19,872	$119	43%	1	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (22)
CityEscape: Parking/Central/View	$32,907	$131	65%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
Lavish suite w/ gym, pool, eateries, & theater	$29,410	$98	71%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 5 (53)
2nd Ave North Large Luxury Loft	$55,989	$200	75%	1	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (6)
Historic Downtown Apt \| King bd \| Free Parking	$26,337	$90	71%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (106)
Stylish 1 Bedroom Downtown Condo	$28,501	$98	78%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (79)
Downtown Comfort Suite at TJ Tower	$12,648	$99	33%	1	1	1	$70	❌	❌	❌	Y / N	⭐️ 4.2 (8)
"Urban Luxe Studio”	$34,099	$139	65%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (36)
Black Luxe \| Downtown BHM \| Rooftop Deck	$18,622	$73	60%	1	1	1	$55	✅	❌	❌	Y / Y	⭐️ 5 (186)
Urban Luxury Retreat:Mercantile on Morris/1BR/WiFi	$20,748	$112	45%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (289)
#314 New Historic Downtown Condo	$15,830	$69	56%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (237)
Charming Boho Loft on Historic Morris Ave	$29,954	$135	59%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (67)
Luxury 1BD \| A+ Downtown Location \| King Bed Condo	$28,589	$91	75%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (163)
Modern Downtown Birmingham Condo w/ Rooftop Access	$23,985	$158	39%	1	1	2	$68	❌	❌	❌	Y / Y	⭐️ 5 (60)
Charming Spacious Downtown Loft W/ Free Parking	$31,876	$113	73%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (224)

Return Metrics

-241.3% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,496	-$20,993	-$31,489	-$41,986	-$52,483	-$104,966	-$314,899
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$10,496	-$20,993	-$31,489	-$41,986	-$52,483	-$104,966	-$314,899

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-241.3%

Payback Period Days

Return on Investment

-241.3%

600 19th St N Birmingham, Alabama, 35203

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Birmingham

Guide

Zoning

Guide

Laws

$25,176

Annual Revenue

BNBCalc predicts this property will get $113 per night with 61% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$27,575

Avg annual revenue

61%

Avg occupancy rate

$113

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

$10k

$25k

$40k

$55k

-$10,497

Profit

Revenue

$25,176

Operating Expenses

$15,273

Operating Income

$9,903

Net Effective Rent

$20,400

Profit (Cash Flow)

-$10,497

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-241.3%

Payback Period Days