BNBCalc Short Term Rental Investment Analysis 921 West Beach Blvd 404, Gulf Shores, AL 36542

2 bed • 2 bath • 6 guests • $585,000

BNB

Calc

Annual Revenue

$62,091

Profit (Cash Flow)

$877

Cap Rate

6.9%

Annual Revenue

$62,091

AirDNA projects $250/night at 68% occupancy ($62,091). Airbtics projects $213/night at 65% occupancy ($50,568). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, $250 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,870	$49,296	$63,403	$99,440
Occupancy	54%	64%	73%	80%
Nightly Rate	$166	$195	$219	$317

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Cove-Pool-Walk to Beach-King Bed-Hangout Close	$41,418	$172	57%	2	1	1	$135	✅	❌	❌	Y / N	⭐️ 4.9 (55)
Bright Gulf Shores Retreat - Walk to Beach!	$72,083	$283	66%	2	3	3	$181	✅	❌	❌	Y / Y	⭐️ 5 (18)
Beachfront Condo w/Pool!!!	$48,013	$224	52%	2	1	2	$179	✅	❌	❌	Y / Y	⭐️ 4.7 (66)
Our paradise beach condo for sharing with others.	$38,309	$151	62%	2	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (74)
Mermaid's Welcome	$46,109	$160	71%	2	1	1	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (114)
Harbor House B4 - Gulf Front - Walk to Town	$50,795	$194	64%	2	1	4	$328	✅	❌	❌	Y / Y	⭐️ 5 (1)
Gulf Shores Harbor House 16 Gulf front complex	$57,759	$195	76%	2	1	3	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Amazing Gulf Shores Bungalow! Walk to beach, pool	$54,146	$200	71%	2	3	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (46)
Steps to the Beach - Heated Pool - Free Parking	$31,684	$172	49%	2	1	3	$170	✅	❌	❌	Y / Y	⭐️ 5 (98)
July Sale! Steps to Beach, 2 Pools + Gulf Views!	$117,983	$396	80%	2	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (53)
Harbor House BEACH condo with Gulf view!	$43,635	$209	51%	2	1	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (69)
Harbor House #33 - Beachside & close to everything	$29,772	$149	49%	2	1	2	$155	✅	❌	❌	Y / Y	⭐️ 4.9 (91)
Beach Condo-the beach is calling you!	$32,702	$148	59%	2	1	3	$139	✅	❌	❌	Y / Y	⭐️ 4.9 (222)
Harbor House B27- Beachside 2 bd 2 bath	$71,392	$214	81%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (104)
Ocean View Beachfront +In/Outdoor heated pool	$124,668	$341	94%	2	2	1	$175	✅	✅	❌	Y / Y	⭐️ 4.9 (36)

Return Metrics

0.62% 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)	$877	$1,754	$2,631	$3,509	$4,386	$8,773	$26,319
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,747	$11,848	$18,326	$25,203	$32,505	$76,350	$468,000
Down Payment	$117,000	$117,000	$117,000	$117,000	$117,000	$117,000	$117,000
Property Appreciation	$17,550	$35,626	$54,245	$73,422	$93,175	$201,191	$834,948
Total Return	$141,174	$166,229	$192,203	$219,135	$247,067	$403,315	$1,446,268

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.62%

Cap Rate

6.89%

Return on Investment

17.13%

921 West Beach Blvd 404 Gulf Shores, AL, 36542

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,806/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$877

Annual Profit

6.9%

Cap Rate

0.6%

Cash on Cash

$62,091

Annual Revenue

BNBCalc predicts this property will get $213 per night with 65% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

15 Airbnb Comparables

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

$57,364

Avg annual revenue

65%

Avg occupancy rate

$213

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

$60k

$90k

$125k

$877

Profit

Revenue

$62,091

Operating Expenses

$21,752

Operating Income

$40,340

Mortgage & Taxes

$39,462

Profit (Cash Flow)

$877

$141,050

Cash Investment

Down Payment

$117,000

Renos & Furnishing

$6,500

Closing Costs

$17,550

Total

$141,050

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.62%

Cap Rate

6.89%

Return on Investment

17.13%

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

$27,765

Deductible property tax

$5,791

Your total deduction

$57,975

Your adjusted annual income

$150,000 - $57,975 = $92,025

Taxes on $92,025 (30%)

$27,608

Your old tax bill

$45,000

Your new tax bill

$27,608

Estimated tax savings

$17,392

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -