BNBCalc.com Investment Analysis Report of 6096 Sawgrass Cir, Gulf Shores, AL, 36542

4 bed • 2 bath • 12 guests • $700,000

BNB

Calc

Return Metrics

6.41% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.41%

Cap Rate

8.31%

Return on Investment

22.67%

Annual Revenue

$82,633

AirDNA projects $404/night at 56% occupancy ($82,632). Airbtics projects $362/night at 63% occupancy ($83,297). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$33,717$78,138$145,120$204,496
Occupancy45%63%80%89%
Nightly Rate$197$331$486$617

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Ocean Views~Pool~Tennis~Golf Cart~Pets~Sleeps 12
$202,566
$654
84%
43122$250✅❌✅N / Y⭐️ 5 (71)Profile

B

Vacation Station No 1
$109,844
$492
61%
44125$0✅❌✅N / Y⭐️ 5 (24)Profile

C

Summer's End - Beachfront - Gorgeous - Dogs OK - P
$113,225
$353
85%
43162$337✅❌✅N / Y⭐️ 5 (5)Profile

D

Group Hug ~ $400 Free Activities Daily
$105,331
$615
46%
44133$355✅❌❌N / Y⭐️ 4.8 (15)Profile

E

Silver Dunes West - Beachfront, Pools, Tennis/Pick
$55,998
$256
57%
43122$316✅❌❌N / Y⭐️ 4.8 (4)Profile

Operating Expenses

Monthly Expenses

$2,035

Annual Expenses

$24,422

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,389

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$689

Management & Platform Fees

$207

Platform Fee (i.e. Airbnb)

$207

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$3,934

Annual Mortgage & Tax

$47,208

Downpayment

Purchase Price

$700,000

Percent Down

20%

Total Downpayment

$140,000

Total Loan Amount

$560,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$3,357

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$577

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$329,115

Profit on this property

$58,211

Your total deduction

$311,057

So, your new taxable income is your previous income minus your total deduction ($150,000 - $311,057)

-$161,057

Your old tax bill

$45,000

Your new tax bill

-$48,317

Estimated tax savings

$93,317

property-location

6096 Sawgrass Cir Gulf Shores, Alabama, 36542

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,357/mo

Agent

Inquire about this property

Contact eduardo

$356,900

Zestimate

50

Airbnb Investor Score

$11,002

Annual Profit

8.3%

Cap Rate

6.4%

Cash on Cash

$82,633

Annual Revenue

BNBCalc predicts this property will get $362 per night with 63% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.41%

Cap Rate

8.31%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$86,833

Your adjusted annual income

$150,000 - $86,833 = $63,167

Taxes on $63,167 (30%)

$18,950

Your old tax bill

$45,000

Your new tax bill

$18,950

Estimated tax savings

$26,050

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com