BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 718 Cadillac Ave, Dauphin Island, AL, 36528

2 bed • 2 bath • 6 guests • $504,600

BNB

Calc

Annual Revenue

$38,142

Profit (Cash Flow)

-$14,535

Cap Rate

3.9%

Annual Revenue

$38,142

AirDNA projects $193/night at 57% occupancy ($40,180). Airbtics projects $177/night at 59% occupancy ($38,142). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $177 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,852$35,208$54,528$83,601
Occupancy52%60%68%77%
Nightly Rate$116$155$212$289

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
Stay at the High Pine Lodge, a Birders Paradise!
$38,617
$141
69%
211$150❌❌✅Y / Y⭐️ 5 (104)
Henry's House: A Cute Lil' Ol' Beach Shack
$52,016
$157
89%
222$200❌❌✅Y / Y⭐️ 5 (161)
Playing Hookie - Beach House (Boat/RV Parking)
$20,523
$145
37%
213$125❌❌✅Y / Y⭐️ 5 (20)
Cottage in the Village
$33,635
$129
69%
212$125❌❌✅Y / Y⭐️ 5 (53)
The Blue Wahoo
$36,708
$160
62%
223$50❌❌✅Y / Y⭐️ 5 (65)
Coastal Condos on the Marsh 6A
$24,623
$110
61%
212$5❌❌✅Y / Y⭐️ 5 (168)
Loosie’s by the BEACH
$26,734
$118
59%
223$125❌❌❌Y / Y⭐️ 5 (101)
Sandcastle on the Sea waterfront with 2 pools
$47,327
$148
84%
22.53$100✅❌❌Y / Y⭐️ 5 (98)
*Springtime Escape* Gulf Coast Condos on the Sand
$24,816
$108
61%
212$100❌❌✅Y / Y⭐️ 5 (50)
Dunes Retreat w/Hot Tub & .25 miles to Pelican Bay
$42,783
$150
76%
222$150❌✅❌Y / Y⭐️ 5 (80)
044 Bird's Nest by ACP Vacation Rentals
$27,689
$187
39%
212$165❌❌❌Y / Y⭐️ 3.5 (3)
Lost Sailor's Private Quarters
$24,790
$120
55%
222$130❌❌❌Y / Y⭐️ 5 (64)
Unit 6G | Townhome on the East End, beach access
$30,083
$142
52%
201$311❌❌❌Y / Y⭐️ 5 (7)
Available for Spring Break* Dauphin Island Condos1
$21,684
$97
58%
212$100❌❌✅Y / Y⭐️ 5 (31)
Holiday Isle 612 by ACP Vacation Rentals
$58,341
$292
53%
223$195✅✅❌Y / Y⭐️ 5 (3)
090 Sandcastle 1B
$48,734
$211
61%
22.52$185✅❌❌Y / Y⭐️ 5 (4)
*Mardi Gras Dates Still Available!* Coastal Condos
$23,419
$101
58%
212$100❌❌✅Y / Y⭐️ 5 (124)
*Spring Break Ready* Coastal Condos on the Marsh 5
$16,195
$98
45%
212$5❌❌✅Y / Y⭐️ 4.5 (167)
Z House | Birders paradise. June nightly openings
$30,895
$156
48%
211$398❌❌✅Y / Y⭐️ 0 (2)
*Springtime Escape* Gulf Coast Condos on the Sand
$21,727
$106
52%
212$100❌❌✅Y / Y⭐️ 5 (70)
Beachfront Dauphin Island Condo: Pool Access!
$88,962
$384
62%
223$140✅✅❌Y / Y⭐️ 5 (20)
Breathtaking Beachfront/Pools/Tennis/Gym/Hot Tub!
$45,356
$154
77%
223$130✅✅❌Y / Y⭐️ 5 (68)
Holiday Isle 503 by ACP Vacation Rentals
$57,253
$289
53%
223$170✅✅❌Y / Y⭐️ 0 (1)
Sunny First-Floor Condo w/ Ocean-View Balcony!
$95,329
$377
68%
223$135✅✅❌Y / Y⭐️ 5 (45)
Beachfront Bliss on Dauphin Island w/ Pool Access!
$41,857
$157
70%
223$135✅✅❌Y / Y⭐️ 4.5 (17)
Holiday Isle 404 by ACP Vacation Rentals
$60,195
$281
57%
223$195✅✅❌Y / Y⭐️ 0 (1)
Premier Beachfront Condo! Holiday Isle!
$40,113
$155
70%
223$100✅✅❌Y / Y⭐️ 5 (119)
Peaceful Easy Feeling! Beachfront DI Resort!
$39,453
$166
63%
223$130✅✅❌Y / Y⭐️ 5 (51)
Holiday Isle Condo w/Pool, Hot Tub, Beachfront
$71,703
$233
82%
223$195✅✅❌Y / Y⭐️ 5 (5)
Holiday Isle 613 by ACP Vacation Rentals
$48,623
$216
60%
223$195✅✅❌Y / Y⭐️ 5 (5)
Dauphin Island Top-Floor Condo w/ Resort Perks!
$110,566
$375
79%
224$104✅✅❌Y / Y⭐️ 5 (36)
Updated Beach Front Condo
$49,455
$242
53%
223$175✅✅❌Y / Y⭐️ 4.5 (3)
OUR HAPPY PLACE April & May 2025 Discounts
$43,157
$182
64%
22.53$145✅❌❌Y / Y⭐️ 5 (177)
SeaRenity @ Sandcastle 7D
$47,896
$197
62%
22.54$140✅❌❌Y / Y⭐️ 5 (87)
032 Sandcastle 5B by ACP Vacation Rentals
$42,156
$229
49%
22.52$180✅❌❌Y / Y⭐️ 5 (7)
*Springtime Escape* Gulf Coast Condos on the Sand
$18,056
$112
42%
212$100❌❌✅Y / Y⭐️ 5 (87)
*Available for Spring Break* Dauphin Island Condos
$12,361
$106
30%
212$100❌❌✅Y / Y⭐️ 5 (55)
043 Fish Camp #15 by ACP Vacation Rentals
$38,131
$168
61%
217$130✅❌❌Y / Y⭐️ 5 (3)
*Springtime Escape* Gulf Coast Condos on the Sand
$17,710
$110
41%
212$100❌❌✅Y / Y⭐️ 5 (70)
*Available for Spring Break* Dauphin Island Condos
$22,669
$108
54%
212$100❌❌✅Y / Y⭐️ 4.5 (69)

Return Metrics

-11.85% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$14,534-$29,069-$43,604-$58,139-$72,674-$145,348-$436,044
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$403,680$403,680$403,680$403,680$403,680$403,680$403,680
Down Payment$100,920$100,920$100,920$100,920$100,920$100,920$100,920
Property Appreciation$15,138$30,730$46,790$63,331$80,369$173,540$720,196
Total Return$505,203$506,260$507,785$509,792$512,295$532,792$788,752

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-11.85%

Cap Rate

3.86%

Return on Investment

4.53%

property-location

718 Cadillac Ave Dauphin Island, Alabama, 36528

2 bed • 2 bath • 6 guests

Est. $2,420/mo

Agent

Inquire about this property

Contact Agent

$504,600

Zestimate

-40

Airbnb Investor Score

-$14,534

Annual Profit

3.9%

Cap Rate

-11.9%

Cash on Cash

$38,142

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $193/night at 57% occupancy.Projected nightly rate is $177/night at 59% occupancy.

Top 53% of comparables

Top 33% 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.

$41,058

Avg annual revenue

59%

Avg occupancy rate

$177

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

$45k

$75k

$110k

Sign up to see the data on 40 all comparables

-$14,535

Profit

Revenue

$38,142

Operating Expenses

$18,639

Operating Income

$19,504

Mortgage & Taxes

$34,039

Profit (Cash Flow)

-$14,535

$122,558

Cash Investment

Down Payment

$100,920

Renos & Furnishing

$6,500

Closing Costs

$15,138

Total

$122,558

DSCR Ratio

Weak

0.57

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.85%

Cap Rate

3.86%

Profit (Cummulative)

-$14,535

$403,680

$6,500

$15,138

$0

Total Gain

$5,560

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

$23,949

Deductible property tax

$4,996

Your total deduction

$65,422

Your adjusted annual income

$150,000 - $65,422 = $84,578


Taxes on $84,578 (30%)

$25,373

Your old tax bill

$45,000

Your new tax bill

$25,373


Estimated tax savings

$19,627

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:

0.43 sqft

Year built:

1991

Size:

1,160 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Central

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 0.43 sqft
  • Building area: 1,160 sqft
  • Garage: No
  • Heating: Central
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Ceiling Fan(s), Central Air
  • View: Trees/Woods, Water
  • Parking: Drive Under Main Level
  • Amenities: Dishwasher, Dryer, Electric Range, Microwave, Refrigerator, Washer
  • Price per square foot: $434

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 5201000021020
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $256,900
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $503,700


Schools

  • Middle School: Peter F Alba Middle School with 8/10 star rating
  • High School: Alma Bryant High School with 4/10 star rating