BNBCalc Short Term Rental Investment Analysis 108 Karde Ln, Brandon, FL, 33510

1 bed • 1 bath • 3 guests • $263,500

BNB

Calc

Annual Revenue

$19,986

Profit (Cash Flow)

-$15,730

Cap Rate

1.4%

Annual Revenue

$19,986

AirDNA projects $90/night at 78% occupancy ($25,640). Airbtics projects $76/night at 72% occupancy ($19,986). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 72% occupancy rate, $76 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,346	$21,362	$28,646	$37,296
Occupancy	59%	74%	87%	92%
Nightly Rate	$63	$74	$85	$105

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Suite in Lakewood	$20,397	$66	75%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 5 (143)
Hermosa suite independiente	$16,599	$64	68%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 5 (140)
Modern home free Wi-fi & parking	$30,667	$85	97%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (87)
BEAUTIFUL STUDIO IN HEART OF BRANDON	$20,903	$90	59%	1	1	1	$67	❌	❌	❌	N / Y	⭐️ 5 (226)
SUN/BIZ Getaway/King bed/resort Pool/pickleball	$27,819	$82	88%	1	1	1	$44	✅	❌	❌	N / Y	⭐️ 5 (346)
Centrally Located/Pickleball/Pool/Washer/Dryer/Fun	$26,774	$81	87%	1	1	2	$89	✅	❌	❌	Y / Y	⭐️ 5 (218)
sea view accommodation in city of Brandon fl	$20,405	$60	87%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (179)
Fully Renovated Studio Near Mall & Restaurants	$20,082	$66	78%	1	1	1	$40	❌	❌	❌	N / N	⭐️ 4.8 (82)
Paradise in Brandon with luxurious 6 person spa	$31,712	$110	74%	1	1	1	$60	❌	✅	❌	N / Y	⭐️ 5 (101)
The Casita-Adorable guest house!	$24,030	$67	92%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (116)
Habitación muy confortable	$14,674	$72	55%	1	1	1	$4	❌	❌	❌	N / Y	⭐️ 5 (225)
Acacia Haze Tiny House with Park	$26,961	$75	93%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (73)
1 Bed 1 Bath Condo Quiet and clean Hidden Gem	$29,437	$118	65%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (64)
Studio AE	$18,842	$65	73%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 4.8 (38)
Private small house in Tampa	$17,876	$58	76%	1	1	1	$55	❌	❌	✅	N / Y	⭐️ 5 (66)
All modern Studio with private entry & parking.	$27,071	$110	65%	1	1	3	$55	❌	❌	❌	N / N	⭐️ 5 (23)
~ Luxury n Gorgeous Guest Suite 2 bed~	$15,417	$65	58%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (61)
LOFT TINY HOUSE in TAMPA WITH GOATS	$10,631	$69	36%	1	1	1	$55	❌	❌	✅	N / N	⭐️ 4.5 (93)
°¤~Charming in-law Suite #3 W/ private entrance~¤°	$25,603	$87	74%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (63)
°¤~Charming in-law suite #2 W/ private entrance~¤°	$24,379	$85	72%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (55)
1-BD suite w/ private entrance local to everything	$19,273	$83	59%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (130)
Luxury guesthouse, 1 mile from Hard Rock Casino	$18,076	$68	66%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (133)
El Progreso	$17,832	$58	84%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.5 (65)
Private Studio w/ Kitchenette - Casa Melgar	$17,733	$73	58%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 0 (0)
PondView/Pool/Pickleball/Dryer/Washer/Ground Floor	$34,722	$101	89%	1	1	2	$89	✅	❌	❌	Y / Y	⭐️ 5 (206)
𝐏𝐫𝐢𝐯𝐚𝐭𝐞 𝐠𝐮𝐞𝐬𝐭 𝐬𝐭𝐮𝐝𝐢𝐨 𝐢𝐧 𝐁𝐫𝐚𝐧𝐝𝐨𝐧 𝐅𝐋	$28,567	$88	87%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (49)
Private guest suite in central Brandon location	$18,933	$52	96%	1	1	4	$50	❌	❌	❌	N / Y	⭐️ 5 (132)
1bed 1bath Apartment in Prime Brandon Location	$21,302	$81	67%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (257)
Stylish Suite Tampa Minutes to Hard Rock Casino	$13,115	$84	39%	1	1	1	$49	❌	❌	❌	N / Y	⭐️ 5 (67)
The Brandon Hide-Away	$14,487	$62	53%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 4.3 (26)
La Diva .	$13,374	$42	87%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.5 (30)
The Getaway-Adorable 1 bedroom guest house!	$26,253	$78	89%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (86)
The Pin3 🌲 Su!t3 5 M!N @WaY fR()m HaRd RoCk CaS!n0	$9,311	$60	38%	1	1	2	$65	❌	❌	❌	N / N	⭐️ 4.5 (33)
Modern and cozy one bedroom	$15,856	$76	57%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.6 (13)
Resort Style Living in Tampa, Fl	$30,540	$105	76%	1	1	2	$98	✅	❌	✅	Y / Y	⭐️ 4.8 (52)
Comfortable & peaceful studio	$21,082	$60	96%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (71)
Bear’s Sanctuary	$19,369	$63	84%	1	1.5	1	$0	❌	❌	❌	N / Y	⭐️ 5 (38)
El Eden	$28,044	$111	67%	1	1	1	$50	❌	✅	✅	Y / Y	⭐️ 5 (59)
Charming Lakefront Studio	$18,876	$86	57%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
El Encanto	$17,217	$56	84%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.5 (47)

Return Metrics

-23.69% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$15,730	-$31,460	-$47,190	-$62,920	-$78,650	-$157,301	-$471,905
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$2,141	$4,437	$6,899	$9,539	$12,370	$29,907	$210,799
Down Payment	$52,700	$52,700	$52,700	$52,700	$52,700	$52,700	$52,700
Property Appreciation	$7,905	$16,047	$24,433	$33,071	$41,968	$90,621	$376,083
Total Return	$47,381	$42,454	$37,938	$33,851	$30,214	$19,580	$178,635

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-23.69%

Cap Rate

1.4%

Return on Investment

-8.2%

108 Karde Ln Brandon, Florida, 33510

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,264/mo

Inquire about this property

Contact Agent

$263,500

Zestimate

-98

Airbnb Investor Score

-$15,730

Annual Profit

1.4%

Cap Rate

-23.7%

Cash on Cash

$19,986

Annual Revenue

BNBCalc predicts this property will get $76 per night with 72% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$21,356

Avg annual revenue

72%

Avg occupancy rate

$76

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

$10k

$15k

$25k

$35k

-$15,730

Profit

Revenue

$19,986

Operating Expenses

$16,278

Operating Income

$3,708

Mortgage & Taxes

$19,438

Profit (Cash Flow)

-$15,730

$56,950

Cash Investment

Down Payment

$52,700

Renos & Furnishing

$4,250

Total

$56,950

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-23.69%

Cap Rate

1.4%

Return on Investment

-8.2%

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

$14,619

Deductible property tax

$2,609

Your total deduction

$42,871

Your adjusted annual income

$150,000 - $42,871 = $107,129

Taxes on $107,129 (30%)

$32,139

Your old tax bill

$45,000

Your new tax bill

$32,139

Estimated tax savings

$12,861

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:

5,900 sqft

Year built:

1968

Size:

1,144 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: 1

Lot size: 5,900 sqft

Building area: 1,144 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: Wall/Window Unit(s)

View: -

Parking: -

Amenities: Electric Water Heater

Price per square foot: $230

Lot Info

Zoning: -

Land Use: -

Parcel Number: U202920A1M00000000007.0

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $160,061

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $263,500

Schools

Elementary School: Schmidt Elementary School with 2/10 star rating
Middle School: Mclane Middle School with 2/10 star rating
High School: Brandon High School with 3/10 star rating