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

2 bed • 2 bath • 6 guests • $503,700

BNB

Calc

Annual Revenue

$38,142

Profit (Cash Flow)

-$14,474

Cap Rate

3.9%

Annual Revenue

$38,142

AirDNA projects $192/night at 59% occupancy ($41,374). 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}

Percentiles	25%	50%	75%	90%
Revenue	$22,852	$35,208	$54,528	$83,601
Occupancy	52%	60%	68%	77%
Nightly Rate	$116	$155	$212	$289

Seasonality (Profit by Month)

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%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (105)
Henry's House: A Cute Lil' Ol' Beach Shack	$52,016	$157	89%	2	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (162)
Playing Hookie - Beach House (Boat/RV Parking)	$20,523	$145	37%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (20)
Cottage in the Village	$33,635	$129	69%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (53)
The Blue Wahoo	$36,708	$160	62%	2	2	3	$50	❌	❌	✅	Y / Y	⭐️ 5 (67)
Coastal Condos on the Marsh 6A	$24,623	$110	61%	2	1	2	$5	❌	❌	✅	Y / Y	⭐️ 5 (171)
Loosie’s by the BEACH	$26,734	$118	59%	2	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (101)
Sandcastle on the Sea waterfront with 2 pools	$47,327	$148	84%	2	2.5	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (100)
Springtime Escape Gulf Coast Condos on the Sand	$24,816	$108	61%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (51)
Dunes Retreat w/Hot Tub & .25 miles to Pelican Bay	$42,783	$150	76%	2	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (81)
044 Bird's Nest by ACP Vacation Rentals	$27,689	$187	39%	2	1	2	$165	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
Lost Sailor's Private Quarters	$24,790	$120	55%	2	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (64)
Unit 6G \| Townhome on the East End, beach access	$30,083	$142	52%	2	2	1	$311	❌	❌	❌	Y / Y	⭐️ 5 (7)
Available for Spring Break* Dauphin Island Condos1	$21,684	$97	58%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (32)
Holiday Isle 612 by ACP Vacation Rentals	$58,341	$292	53%	2	2	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (3)
090 Sandcastle 1B	$48,734	$211	61%	2	2.5	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (4)
Mardi Gras Dates Still Available! Coastal Condos	$23,419	$101	58%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (126)
Spring Break Ready Coastal Condos on the Marsh 5	$16,195	$98	45%	2	1	2	$5	❌	❌	✅	Y / Y	⭐️ 4.5 (169)
Z House \| Birders paradise. June nightly openings	$30,895	$156	48%	2	1	1	$398	❌	❌	✅	Y / Y	⭐️ 0 (2)
Springtime Escape Gulf Coast Condos on the Sand	$21,727	$106	52%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (71)
Beachfront Dauphin Island Condo: Pool Access!	$88,962	$384	62%	2	2	3	$140	✅	✅	❌	Y / Y	⭐️ 5 (20)
Breathtaking Beachfront/Pools/Tennis/Gym/Hot Tub!	$45,356	$154	77%	2	2	3	$130	✅	✅	❌	Y / Y	⭐️ 5 (69)
HI 503-Stay 2 nights and get an extra night free!	$57,253	$289	53%	2	2	3	$170	✅	✅	❌	Y / Y	⭐️ 0 (1)
Sunny First-Floor Condo w/ Ocean-View Balcony!	$95,329	$377	68%	2	2	3	$135	✅	✅	❌	Y / Y	⭐️ 5 (45)
Beachfront Bliss on Dauphin Island w/ Pool Access!	$41,857	$157	70%	2	2	3	$135	✅	✅	❌	Y / Y	⭐️ 4.5 (17)
Holiday Isle 404 by ACP Vacation Rentals	$60,195	$281	57%	2	2	3	$195	✅	✅	❌	Y / Y	⭐️ 0 (1)
Premier Beachfront Condo! Holiday Isle!	$40,113	$155	70%	2	2	3	$100	✅	✅	❌	Y / Y	⭐️ 5 (119)
Peaceful Easy Feeling! Beachfront DI Resort!	$39,453	$166	63%	2	2	3	$130	✅	✅	❌	Y / Y	⭐️ 5 (55)
Holiday Isle Condo w/Pool, Hot Tub, Beachfront	$71,703	$233	82%	2	2	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (6)
Holiday Isle 613 by ACP Vacation Rentals	$48,623	$216	60%	2	2	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (6)
Beach Access & Views: Dauphin Island Condo	$110,566	$375	79%	2	2	4	$104	✅	✅	❌	Y / Y	⭐️ 5 (36)
Updated Beach Front Condo	$49,455	$242	53%	2	2	3	$175	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
OUR HAPPY PLACE April & May 2025 Discounts	$43,157	$182	64%	2	2.5	3	$145	✅	❌	❌	Y / Y	⭐️ 5 (178)
SeaRenity @ Sandcastle 7D	$47,896	$197	62%	2	2.5	4	$140	✅	❌	❌	Y / Y	⭐️ 5 (87)
032 Sandcastle 5B by ACP Vacation Rentals	$42,156	$229	49%	2	2.5	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (7)
Springtime Escape Gulf Coast Condos on the Sand	$18,056	$112	42%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (88)
Available for Spring Break Dauphin Island Condos	$12,361	$106	30%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (56)
043 Fish Camp #15 by ACP Vacation Rentals	$38,131	$168	61%	2	1	7	$130	✅	❌	❌	Y / Y	⭐️ 5 (3)
Springtime Escape Gulf Coast Condos on the Sand	$17,710	$110	41%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (70)
Available for Spring Break Dauphin Island Condos	$22,669	$108	54%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (69)

Return Metrics

-11.82% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,474	-$28,948	-$43,422	-$57,896	-$72,370	-$144,741	-$434,223
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$402,960	$402,960	$402,960	$402,960	$402,960	$402,960	$402,960
Down Payment	$100,740	$100,740	$100,740	$100,740	$100,740	$100,740	$100,740
Property Appreciation	$15,111	$30,675	$46,706	$63,218	$80,226	$173,230	$718,912
Total Return	$504,336	$505,427	$506,984	$509,022	$511,555	$532,189	$788,389

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.82%

Cap Rate

3.87%

Return on Investment

4.56%

718 Cadillac Ave Dauphin Island, Alabama, 36528

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,416/mo

Inquire about this property

Contact Agent

$503,700

Zestimate

-40

Airbnb Investor Score

-$14,474

Annual Profit

3.9%

Cap Rate

-11.8%

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 $192/night at 59% occupancy.Projected nightly rate is $177/night at 59% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

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

-$14,474

Profit

Revenue

$38,142

Operating Expenses

$18,639

Operating Income

$19,504

Mortgage & Taxes

$33,978

Profit (Cash Flow)

-$14,474

$122,351

Cash Investment

Down Payment

$100,740

Renos & Furnishing

$6,500

Closing Costs

$15,111

Total

$122,351

DSCR Ratio

Weak

0.57

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.82%

Cap Rate

3.87%

Return on Investment

4.56%

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

$23,906

Deductible property tax

$4,987

Your total deduction

$65,272

Your adjusted annual income

$150,000 - $65,272 = $84,728

Taxes on $84,728 (30%)

$25,418

Your old tax bill

$45,000

Your new tax bill

$25,418

Estimated tax savings

$19,582

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