718 Cadillac Ave Dauphin Island, Alabama, 36528
2 bed • 2 bath • 6 guests
Est. $2,420/mo
Inquire about this property
Contact Agent
$504,600
Zestimate
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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>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%
STR Tax Calculator (USA)
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