Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 101 Muirfield Cir, Naples, FL 34113

3 bed • 2 bath • 9 guests • $849,500

BNB

Calc

Annual Revenue

$55,364

Profit (Cash Flow)

-$22,818

Cap Rate

4.1%

Annual Revenue

$55,364

AirDNA projects $223/night at 65% occupancy ($52,942). Airbtics projects $286/night at 53% occupancy ($55,363). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $286 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,297$53,589$87,086$128,931
Occupancy35%56%70%81%
Nightly Rate$209$255$333$426

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$54,022
$240
58%
334$300✅❌✅Y / Y⭐️ 5 (89)
$111,556
$508
60%
3330$250✅❌✅Y / Y⭐️ 5 (16)
$45,154
$238
47%
323$350✅✅❌Y / Y⭐️ 4.7 (13)
$57,879
$210
74%
324$200✅❌❌Y / Y⭐️ 5 (2)
$68,903
$333
55%
322$170✅✅❌Y / Y⭐️ 5 (24)
$54,919
$192
76%
324$300✅❌❌Y / Y⭐️ 4.9 (49)
$55,969
$258
57%
322$149✅❌✅Y / Y⭐️ 4.8 (50)
$61,468
$209
80%
327$250✅❌✅Y / Y⭐️ 5 (19)
$48,738
$241
55%
327$200✅❌❌Y / Y⭐️ 4.5 (2)
$39,662
$159
67%
322$180✅❌❌Y / N⭐️ 5 (5)
$46,557
$222
57%
327$207✅✅❌Y / Y⭐️ 5 (1)
$60,401
$193
85%
327$300✅❌✅Y / Y⭐️ 4.8 (12)
$61,031
$199
81%
326$280✅❌✅Y / Y⭐️ 5 (20)
$36,365
$141
68%
326$350✅❌❌Y / Y⭐️ 4.8 (17)
$77,652
$244
85%
327$284✅✅❌Y / Y⭐️ 5 (3)
$59,524
$303
53%
323$250✅❌✅Y / Y⭐️ 5 (13)
$39,487
$296
36%
323$284✅❌❌Y / Y⭐️ 4.9 (8)
$81,359
$240
85%
337$225✅✅❌Y / Y⭐️ 0 (0)
$73,392
$388
50%
322$199✅❌✅Y / Y⭐️ 4.7 (19)
$128,378
$444
79%
3329$377✅✅❌Y / Y⭐️ 5 (1)
$144,365
$692
57%
327$245✅✅❌Y / Y⭐️ 5 (1)
$61,114
$253
66%
3214$350✅✅❌Y / Y⭐️ 5 (8)
$16,308
$135
33%
3327$200✅✅✅Y / Y⭐️ 5 (1)
$29,149
$107
69%
323$250❌❌✅Y / Y⭐️ 4 (6)
$47,153
$278
44%
323$200✅❌✅Y / Y⭐️ 5 (29)
$50,068
$234
55%
322$345✅✅❌Y / Y⭐️ 4.7 (3)
$74,872
$336
60%
327$207✅✅❌Y / Y⭐️ 5 (5)
$29,468
$120
50%
322$200✅❌✅Y / Y⭐️ 0 (0)
$78,180
$279
76%
323$120✅✅❌Y / Y⭐️ 5 (16)
$115,400
$352
86%
3280$275✅❌✅Y / Y⭐️ 5 (73)
$47,121
$251
50%
322$200❌❌❌Y / Y⭐️ 5 (3)

Return Metrics

-11.19% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$22,818-$45,636-$68,454-$91,272-$114,090-$228,181-$684,545
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$679,600$679,600$679,600$679,600$679,600$679,600$679,600
Down Payment$169,900$169,900$169,900$169,900$169,900$169,900$169,900
Property Appreciation$25,485$51,734$78,771$106,619$135,303$292,156$1,212,459
Total Return$852,166$855,598$859,817$864,846$870,712$913,475$1,377,413

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-11.19%

Cap Rate

4.05%

Return on Investment

5.4%

property-location

101 Muirfield Cir Naples, FL, 34113

3 bed • 2 bath • 9 guests

Est. $4,075/mo

Agent

This property is for sale!

Contact Agent

-37

Airbnb Investor Score

-$22,818

Annual Profit

4.1%

Cap Rate

-11.2%

Cash on Cash

$55,364

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $223/night at 65% occupancy.Projected nightly rate is $286/night at 53% occupancy.

Top 58% of comparables

Top 36% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$54,610

Avg annual revenue

53%

Avg occupancy rate

$286

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

$15k

$60k

$100k

$145k

Sign up to see the data on 40 all comparables

-$22,818

Profit

Revenue

$55,364

Operating Expenses

$20,877

Operating Income

$34,486

Mortgage & Taxes

$57,305

Profit (Cash Flow)

-$22,818

$203,885

Cash Investment

Down Payment

$169,900

Renos & Furnishing

$8,500

Closing Costs

$25,485

Total

$203,885

DSCR Ratio

Weak

0.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.19%

Cap Rate

4.05%

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

$40,318

Deductible property tax

$8,410

Your total deduction

$108,150

Your adjusted annual income

$150,000 - $108,150 = $41,850

Taxes on $41,850 (30%)

$12,555

Your old tax bill

$45,000

Your new tax bill

$12,555

Estimated tax savings

$32,445

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: No

Tax Info

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

  • Market Estimate: -