BNBCalc Short Term Rental Investment Analysis 8760 Dutch Valley Ct, Mobile, AL 36695

3 bed • 2 bath • 9 guests • $220,000

BNB

Calc

Annual Revenue

$30,505

Profit (Cash Flow)

-$1,981

Cap Rate

5.8%

Annual Revenue

$30,505

AirDNA projects $223/night at 56% occupancy ($45,611). Airbtics projects $174/night at 48% occupancy ($30,505). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 48% occupancy rate, $174 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,728	$31,251	$50,773	$57,978
Occupancy	32%	46%	67%	71%
Nightly Rate	$154	$176	$199	$213

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
West side, Quiet modern swim oasis! New king bed	$67,439	$222	83%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (46)
Home in Mobile	$10,863	$212	14%	3	1	2	$0	✅	❌	✅	Y / Y	⭐️ 3.4 (5)
Big House #2/brand new furniture	$32,491	$121	66%	3	2	3	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
5 Star Home Mobile Airport	$29,270	$152	48%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Tranquil 3-Bedroom Home in West Mobile	$19,181	$162	29%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Cozy Home on Cul-de -Sac	$22,450	$124	44%	3	2	3	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
The Owl's Nest	$53,168	$198	70%	3	2	3	$160	✅	❌	✅	Y / Y	⭐️ 5 (4)
Carrington Place Cutie!	$29,260	$185	41%	3	2	2	$65	❌	❌	❌	Y / N	⭐️ 4.9 (10)
5 Star Home in Mobile Alabama (Entire Home)	$51,017	$200	68%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (4)
Quite home in West Mobile AL.	$15,372	$168	25%	3	2	1	$0	❌	❌	✅	N / Y	⭐️ 5 (1)

Return Metrics

-3.35% 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)	-$1,981	-$3,962	-$5,943	-$7,924	-$9,905	-$19,810	-$59,430
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,161	$4,455	$6,892	$9,478	$12,224	$28,713	$176,000
Down Payment	$44,000	$44,000	$44,000	$44,000	$44,000	$44,000	$44,000
Property Appreciation	$6,600	$13,398	$20,399	$27,611	$35,040	$75,661	$313,997
Total Return	$50,780	$57,891	$65,348	$73,166	$81,359	$128,564	$474,567

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.35%

Cap Rate

5.84%

Return on Investment

11.47%

8760 Dutch Valley Ct Mobile, AL, 36695

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,055/mo

This property is for sale!

Contact Agent

Mobile

Guide

Zoning

Guide

Laws

Airbnb Investor Score

-$1,981

Annual Profit

5.8%

Cap Rate

-3.4%

Cash on Cash

$30,505

Annual Revenue

BNBCalc predicts this property will get $174 per night with 48% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$33,051

Avg annual revenue

48%

Avg occupancy rate

$174

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

$30k

$50k

$70k

-$1,981

Profit

Revenue

$30,505

Operating Expenses

$17,646

Operating Income

$12,860

Mortgage & Taxes

$14,841

Profit (Cash Flow)

-$1,981

$59,100

Cash Investment

Down Payment

$44,000

Renos & Furnishing

$8,500

Closing Costs

$6,600

Total

$59,100

DSCR Ratio

Weak

0.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.35%

Cap Rate

5.84%

Return on Investment

11.47%

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

$10,441

Deductible property tax

$2,178

Your total deduction

$24,949

Your adjusted annual income

$150,000 - $24,949 = $125,051

Taxes on $125,051 (30%)

$37,515

Your old tax bill

$45,000

Your new tax bill

$37,515

Estimated tax savings

$7,485

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -