BNBCalc Short Term Rental Investment Analysis 650 Dekalb St 1322, Auburn, AL 36830

4 bed • 2 bath • 12 guests • $450,000

BNB

Calc

Annual Revenue

$51,346

Profit (Cash Flow)

$635

Cap Rate

6.9%

Annual Revenue

$51,346

AirDNA projects $426/night at 33% occupancy ($51,346). Airbtics projects $473/night at 53% occupancy ($91,563). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 33% occupancy rate, $426 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,174	$71,844	$144,312	$258,212
Occupancy	39%	53%	65%	84%
Nightly Rate	$279	$358	$594	$829

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Shabby chic 4 Bedroom Townhome with pool access	$194,134	$805	65%	4	3	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (33)
Wow! Spacious and Beautiful Home. Great Location!	$64,223	$298	56%	4	4	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (81)
Auburn Flight House: An aviation inspired airbnb!	$122,545	$571	55%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (7)
Game Day Luxury- close to AU Stadium, Golf, Tennis	$50,665	$280	48%	4	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (98)
Touchdown Cove by 360 Destinations	$57,363	$373	40%	4	3	1	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Downtown Auburn Twinhome	$131,946	$529	67%	4	4	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (33)
Large House/close to campus with open floor plan	$56,477	$465	32%	4	4	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (134)
3.5mi to Campus \| Patio+Grill \| RTJ \| Sleeps 12	$69,791	$353	51%	4	3	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (42)
4 bedroom 4 1/2 bath new Auburn townhome	$39,934	$269	39%	4	5	2	$210	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Moores Mill Lodge 8 acre country retreat with pool	$106,478	$494	57%	4	3	2	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (92)
Happy Place - Open Space for Family & friends!	$212,160	$1,100	52%	4	3	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (31)
Spacious Family Home in Quiet Neighborhood	$61,197	$286	55%	4	4	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (67)
AUsome 4BR/4BA Condo 5 minutes to Campus	$36,337	$279	33%	4	4	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (31)
Luxury. Hot tub. Golf. Close to campus. 4br/4b	$85,950	$571	40%	4	4	2	$210	❌	✅	❌	Y / Y	⭐️ 5 (44)
Designer 4 Bed.Fire PitGame Room*PelletGrill	$64,714	$364	46%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (56)
On Site @ Grand National - View of the Lake Course	$159,026	$667	65%	4	5	2	$339	❌	❌	❌	Y / Y	⭐️ 5 (10)
On Site @ Grand National - View Of Lake Course	$142,508	$668	58%	4	5	2	$339	✅	❌	❌	Y / Y	⭐️ 5 (4)
Fun family two story.	$184,748	$500	98%	4	3	2	$150	✅	❌	❌	Y / N	⭐️ 5 (2)
Artist Haven in Historic Opelika	$229,329	$1,062	59%	4	5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Tiger Retreat Condo (4 Bedrooms)	$38,037	$286	35%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (33)
Spacious Family Retreat with Modern Amenities	$133,288	$1,050	34%	4	3	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (28)
3 Bed, Hot Tub, Gameday House!	$54,983	$171	84%	4	2	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (44)
4 bedroom condo and walk to Toomers!	$39,666	$216	46%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (98)
Budget and Family Friendly - Spacious and Clean	$37,207	$139	67%	4	2	1	$115	✅	❌	❌	Y / Y	⭐️ 4.8 (141)
Auburn Condominium - Harry's House	$47,728	$166	74%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (206)
Cozy home on a quiet street	$147,615	$467	85%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (51)
Weagle West (4 Bedroom Condo)	$55,964	$300	48%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Getaway Home for Auburn Football	$226,792	$729	85%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
War Eagle Retreat.	$50,080	$325	39%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Duplex by AU;RTJ! Sleeps 10, 2 Kitchens&Living Rms	$41,487	$245	44%	4	4	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (15)
4 Bed 4 Bath Condo Near Campus!	$96,029	$278	94%	4	4	30	$175	✅	❌	✅	Y / N	⭐️ 5 (7)
The Loveliest Tranquil Summer Home - Auburn, AL	$207,386	$1,530	36%	4	4	2	$150	✅	❌	❌	Y / Y	⭐️ 4.6 (5)
Auburn Experience	$69,960	$316	58%	4	2	1	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (181)
Spacious 4 bed 4 bath home	$47,097	$199	58%	4	4	2	$300	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Auburn's Hideaway	$33,452	$130	68%	4	4	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (8)
*Family Stay 2 minutes to downtown Sleeps 10	$91,062	$388	63%	4	4	2	$145	✅	❌	❌	Y / Y	⭐️ 5 (4)
Cheerful 4-bedroom home with free parking	$80,198	$664	33%	4	3	1	$0	❌	❌	❌	N / Y	⭐️ 5 (3)

Return Metrics

0.55% 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)	$635	$1,270	$1,906	$2,541	$3,177	$6,354	$19,063
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$464,135	$478,675	$493,633	$509,020	$524,850	$611,116	$1,111,331

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.55%

Cap Rate

6.88%

Return on Investment

16.27%

650 Dekalb St 1322 Auburn, AL, 36830

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,158/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$635

Annual Profit

6.9%

Cap Rate

0.6%

Cash on Cash

$51,346

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $426/night at 33% occupancy.Projected nightly rate is $473/night at 53% occupancy.

Occupancy Rate

Top 88% 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.

$92,099

Avg annual revenue

53%

Avg occupancy rate

$473

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

$30k

$95k

$160k

$230k

$635

Profit

Revenue

$51,346

Operating Expenses

$20,355

Operating Income

$30,991

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$635

$114,000

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$10,500

Closing Costs

$13,500

Total

$114,000

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.55%

Cap Rate

6.88%

Return on Investment

16.27%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$45,394

Your adjusted annual income

$150,000 - $45,394 = $104,606

Taxes on $104,606 (30%)

$31,382

Your old tax bill

$45,000

Your new tax bill

$31,382

Estimated tax savings

$13,618

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:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -