Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 104 Lagoon Drive, Port St. Joe, FL

4 bed • 4 bath • 10 guests • $875,000

BNB

Calc

Annual Revenue

$103,715

Profit (Cash Flow)

$17,527

Cap Rate

8.7%

Annual Revenue

$103,715

AirDNA projects $522/night at 63% occupancy ($120,114). Airbtics projects $458/night at 62% occupancy ($103,714). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $458 rate per night.

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

Percentiles25%50%75%90%
Revenue$67,403$103,071$148,816$196,023
Occupancy53%62%74%82%
Nightly Rate$341$446$538$639

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
$172,063
$634
74%
433$350✅❌✅Y / Y⭐️ 5 (59)
$143,510
$472
80%
44.53$400✅✅✅Y / Y⭐️ 5 (7)
$87,506
$348
67%
422$330✅❌❌Y / Y⭐️ 5 (16)
$150,154
$482
82%
44.53$400✅✅✅Y / Y⭐️ 5 (11)
$86,742
$421
55%
423$410✅❌✅Y / Y⭐️ 0 (2)
$40,553
$353
31%
43.52$250❌✅✅Y / Y⭐️ 4.5 (24)
$116,309
$324
97%
43.52$425❌❌✅Y / Y⭐️ 4 (8)
$202,398
$700
79%
432$0✅❌✅Y / Y⭐️ 5 (14)
$49,868
$285
44%
431$534✅❌✅Y / Y⭐️ 5 (8)
$85,864
$690
34%
441$0✅❌✅Y / Y⭐️ 0 (0)
$61,370
$352
46%
433$350❌❌❌Y / Y⭐️ 5 (64)
$199,040
$724
74%
443$410❌❌✅Y / Y⭐️ 4.5 (9)
$83,788
$354
64%
44.52$360❌❌❌Y / Y⭐️ 4.5 (26)
$99,215
$502
54%
434$0✅❌❌Y / Y⭐️ 5 (25)
$93,132
$344
68%
44.52$490✅✅✅Y / Y⭐️ 4.5 (4)
$84,759
$319
71%
432$425❌❌✅Y / Y⭐️ 5 (14)
$43,731
$194
57%
433$325✅❌✅Y / Y⭐️ 5 (24)
$87,159
$441
54%
443$0✅❌✅Y / Y⭐️ 5 (3)
$34,358
$201
45%
42.54$250❌❌✅Y / Y⭐️ 5 (78)
$40,012
$114
86%
43.51$315❌❌✅Y / Y⭐️ 5 (78)
$154,489
$630
67%
442$0❌❌✅Y / Y⭐️ 4 (4)
$67,722
$256
70%
41.52$250❌❌✅Y / Y⭐️ 5 (25)
$99,506
$530
50%
432$385✅❌✅Y / Y⭐️ 4.5 (3)
$80,813
$552
40%
432$0❌❌✅Y / Y⭐️ 5 (18)
$81,325
$505
44%
433$0✅❌✅Y / Y⭐️ 5 (6)
$72,900
$333
59%
435$300❌❌✅Y / Y⭐️ 5 (26)
$59,792
$244
64%
43.53$400❌❌✅Y / N⭐️ 5 (5)
$119,696
$511
64%
443$0✅❌❌Y / Y⭐️ 5 (7)
$109,210
$563
53%
44.57$0✅❌❌Y / Y⭐️ 0 (0)
$288,261
$1,432
55%
453$0✅❌❌Y / Y⭐️ 0 (0)
$137,908
$628
60%
431$494✅❌✅Y / Y⭐️ 4.5 (17)
$148,020
$449
89%
433$440✅❌✅Y / Y⭐️ 4.5 (10)
$110,062
$356
82%
43.52$475✅❌✅Y / Y⭐️ 3.5 (5)
$100,677
$446
61%
433$410❌❌✅Y / Y⭐️ 4.5 (7)
$110,362
$464
64%
423$350❌❌❌Y / Y⭐️ 5 (14)
$92,547
$538
47%
447$0✅✅✅Y / Y⭐️ 5 (16)
$109,076
$539
53%
443$630✅❌❌Y / Y⭐️ 4.5 (5)
$139,851
$446
82%
432$465❌❌❌Y / Y⭐️ 0 (0)
$73,675
$366
55%
43.53$0✅❌✅Y / Y⭐️ 4 (4)
$85,673
$308
76%
43.53$0✅❌✅Y / Y⭐️ 0 (1)

Return Metrics

8.25% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$17,527$35,054$52,581$70,108$87,635$175,270$525,810
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$700,000$700,000$700,000$700,000$700,000$700,000$700,000
Down Payment$175,000$175,000$175,000$175,000$175,000$175,000$175,000
Property Appreciation$26,250$53,287$81,136$109,820$139,364$300,926$1,248,854
Total Return$918,777$963,341$1,008,717$1,054,928$1,101,999$1,351,197$2,649,665

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.25%

Cap Rate

8.74%

Return on Investment

24.67%

property-location

104 Lagoon Dr Port St. Joe, Florida, 32456

4 bed • 4 bath • 10 guests

Est. $4,197/mo

Agent

Inquire about this property

Contact Agent

58

Airbnb Investor Score

$17,527

Annual Profit

8.7%

Cap Rate

8.3%

Cash on Cash

$103,715

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $522/night at 63% occupancy.Projected nightly rate is $458/night at 62% occupancy.

Top 51% of comparables

Top 44% 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.

$105,077

Avg annual revenue

62%

Avg occupancy rate

$458

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

$35k

$115k

$200k

$290k

Sign up to see the data on 40 all comparables

$17,527

Profit

Revenue

$103,715

Operating Expenses

$27,163

Operating Income

$76,552

Mortgage & Taxes

$59,025

Profit (Cash Flow)

$17,527

$212,250

Cash Investment

Down Payment

$175,000

Renos & Furnishing

$11,000

Closing Costs

$26,250

Total

$212,250

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.25%

Cap Rate

8.74%

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

$41,528

Deductible property tax

$8,663

Your total deduction

$70,676

Your adjusted annual income

$150,000 - $70,676 = $79,324

Taxes on $79,324 (30%)

$23,797

Your old tax bill

$45,000

Your new tax bill

$23,797

Estimated tax savings

$21,203

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