Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 10183 Meadowrun Dr, Lithia, FL 33547

4 bed • 4 bath • 12 guests • $989,990

BNB

Calc

Annual Revenue

$56,368

Profit (Cash Flow)

-$31,421

Cap Rate

3.6%

Annual Revenue

$56,368

Airbtics projects $253/night at 61% occupancy ($56,368). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $253 rate per night.

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

Percentiles25%50%75%90%
Revenue$36,949$51,353$83,827$110,065
Occupancy48%59%75%86%
Nightly Rate$205$230$296$339

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
$40,042
$182
53%
442$225✅❌❌Y / Y⭐️ 4.8 (39)
$57,442
$233
64%
433$199✅❌✅Y / Y⭐️ 4.8 (76)
$50,834
$285
48%
433$175✅❌❌Y / Y⭐️ 4.7 (70)
$70,189
$281
66%
432$235✅❌✅Y / Y⭐️ 5 (33)
$91,777
$312
78%
434$225✅❌✅Y / Y⭐️ 5 (61)
$67,951
$219
82%
444$275✅❌❌Y / Y⭐️ 4.8 (33)
$50,676
$166
78%
432$250✅❌✅Y / Y⭐️ 5 (41)
$67,693
$210
84%
431$200✅❌✅Y / Y⭐️ 4.5 (35)
$64,596
$348
50%
433$150✅❌❌Y / Y⭐️ 4.8 (75)
$36,144
$201
48%
433$190❌❌✅Y / Y⭐️ 4.8 (93)
$33,097
$167
47%
422$190❌❌❌Y / Y⭐️ 4.8 (50)
$50,493
$244
54%
431$250❌❌✅Y / Y⭐️ 4.8 (15)
$53,475
$349
40%
432$225✅❌✅Y / Y⭐️ 4.7 (8)
$40,457
$222
48%
423$180✅❌❌Y / Y⭐️ 4.9 (39)
$57,101
$284
53%
432$250✅❌❌Y / Y⭐️ 4.8 (20)
$50,912
$212
63%
442$130✅❌❌Y / Y⭐️ 4.6 (15)
$58,804
$227
68%
423$150❌❌❌Y / Y⭐️ 5 (49)
$67,034
$212
80%
424$250✅❌✅Y / Y⭐️ 4.9 (32)
$65,489
$198
89%
423$150✅❌❌Y / Y⭐️ 5 (61)
$107,400
$384
75%
433$225✅❌✅Y / Y⭐️ 4.9 (31)
$54,351
$300
47%
422$220✅✅✅Y / Y⭐️ 4.7 (43)
$84,248
$339
65%
431$200✅❌✅Y / Y⭐️ 4.5 (11)
$53,702
$207
70%
422$25❌✅❌Y / Y⭐️ 5 (55)
$96,667
$570
45%
423$227✅❌❌Y / Y⭐️ 4.7 (49)
$90,530
$255
97%
423$0❌✅✅Y / Y⭐️ 5 (1)
$57,177
$214
73%
437$0✅❌✅Y / Y⭐️ 4.5 (8)
$52,021
$260
52%
433$260✅❌❌Y / Y⭐️ 4.7 (6)
$36,893
$315
32%
433$0✅✅✅Y / Y⭐️ 0 (0)
$45,951
$204
58%
424$150✅❌✅Y / Y⭐️ 4.5 (24)
$56,768
$166
87%
421$250✅❌✅Y / Y⭐️ 4.9 (25)
$45,238
$206
60%
431$0✅❌✅Y / Y⭐️ 5 (7)
$118,610
$332
96%
432$300✅❌❌Y / Y⭐️ 4.8 (16)
$29,661
$200
37%
432$250❌❌❌N / N⭐️ 4 (1)
$92,853
$295
86%
4230$200❌❌❌Y / Y⭐️ 5 (6)
$19,607
$105
51%
432$0✅❌❌Y / Y⭐️ 4.9 (34)
$63,335
$309
56%
422$0✅❌✅Y / Y⭐️ 0 (0)
$52,375
$265
54%
424$0✅❌❌Y / N⭐️ 5 (1)
$58,853
$240
67%
422$0❌❌❌Y / N⭐️ 5 (1)

Return Metrics

-13.16% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$31,421-$62,842-$94,264-$125,685-$157,106-$314,213-$942,640
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$791,992$791,992$791,992$791,992$791,992$791,992$791,992
Down Payment$197,998$197,998$197,998$197,998$197,998$197,998$197,998
Property Appreciation$29,699$60,290$91,798$124,252$157,679$340,473$1,412,975
Total Return$988,268$987,437$987,524$988,557$990,562$1,016,250$1,460,324

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-13.16%

Cap Rate

3.57%

Return on Investment

3.35%

property-location

10183 Meadowrun Dr Lithia, FL, 33547

4 bed • 4 bath • 12 guests

Est. $4,748/mo

Agent

Inquire about this property

Contact Agent

$56,368

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $253/night at 61% occupancy.

Top 48% of comparables

Top 41% 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.

$58,277

Avg annual revenue

61%

Avg occupancy rate

$253

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

$20k

$50k

$85k

$120k

Sign up to see the data on 40 all comparables

-$31,421

Profit

Revenue

$56,368

Operating Expenses

$21,008

Operating Income

$35,360

Mortgage & Taxes

$66,782

Profit (Cash Flow)

-$31,421

$238,698

Cash Investment

Down Payment

$197,998

Renos & Furnishing

$11,000

Closing Costs

$29,700

Total

$238,698

DSCR Ratio

Weak

0.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.16%

Cap Rate

3.57%

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

$46,986

Deductible property tax

$9,801

Your total deduction

$131,016

Your adjusted annual income

$150,000 - $131,016 = $18,984

Taxes on $18,984 (30%)

$5,695

Your old tax bill

$45,000

Your new tax bill

$5,695

Estimated tax savings

$39,305

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