BNBCalc.com Investment Analysis Report of 6820 Lakeshore Dr, Gulf Shores, AL, 36542

4 bed • 3 bath • 12 guests • $780,000

BNB

Calc

Return Metrics

0.16% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.16%

Cap Rate

6.78%

Return on Investment

16.5%

Annual Revenue

$76,559

AirDNA projects $411/night at 51% occupancy ($76,558). Airbtics projects $404/night at 56% occupancy ($82,632). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$42,703$80,381$135,013$200,389
Occupancy43%57%67%84%
Nightly Rate$262$376$540$637

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Short walk to private beach, mod boho decor, views
$64,631
$247
67%
44112$270❌❌❌N / Y⭐️ 5 (97)Profile

B

Golf Cart included.Pet Friendly 4br 2.5ba Sleep12
$127,030
$731
47%
42121$320❌❌✅N / Y⭐️ 4.8 (16)Profile

C

#1 RATED Walk 2 beach Heated Pool Golf Course (Mai
$34,214
$224
41%
46112$275✅❌❌N / Y⭐️ 4.7 (8)Profile

D

4BR Oceanview | Private Pool | Balcony | W/D
$49,672
$403
32%
44102$277✅❌❌N / Y⭐️ 4.7 (35)Profile

E

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

Operating Expenses

Monthly Expenses

$1,969

Annual Expenses

$23,633

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,338

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$638

Management & Platform Fees

$191

Platform Fee (i.e. Airbnb)

$191

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$4,384

Annual Mortgage & Tax

$52,608

Downpayment

Purchase Price

$780,000

Percent Down

20%

Total Downpayment

$156,000

Total Loan Amount

$624,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$3,741

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$643

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

$37,020

Deductible property tax

$7,722

Est. Depreciation Value

$366,120

Profit on this property

$52,926

Your total deduction

$357,935

So, your new taxable income is your previous income minus your total deduction ($150,000 - $357,935)

-$207,935

Your old tax bill

$45,000

Your new tax bill

-$62,381

Estimated tax savings

$107,381

property-location

6820 Lakeshore Dr Gulf Shores, Alabama, 36542

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,741/mo

Agent

Inquire about this property

Contact eduardo

$356,900

Zestimate

19

Airbnb Investor Score

$318

Annual Profit

6.8%

Cap Rate

0.2%

Cash on Cash

$76,559

Annual Revenue

BNBCalc predicts this property will get $404 per night with 56% occupancy, putting it in the top 46% 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

0.16%

Cap Rate

6.78%

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

$37,020

Deductible property tax

$7,722

Your total deduction

$108,511

Your adjusted annual income

$150,000 - $108,511 = $41,489

Taxes on $41,489 (30%)

$12,447

Your old tax bill

$45,000

Your new tax bill

$12,447

Estimated tax savings

$32,553

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