BNBCalc Short Term Rental Investment Analysis 10877 96th St

3 bed • 2 bath • 9 guests • $572,200

BNB

Calc

Annual Revenue

$71,102

Profit (Cash Flow)

$9,580

Cap Rate

8.4%

Annual Revenue

$71,102

AirDNA projects $309/night at 63% occupancy ($71,102). Airbtics projects $265/night at 68% occupancy ($65,816). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $309 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,658	$67,152	$91,476	$124,233
Occupancy	60%	69%	76%	84%
Nightly Rate	$179	$257	$317	$390

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Amazing Pool House on the Lake	$103,574	$389	71%	3	3	2	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (32)
Heated Pool Home Close to Beaches	$71,800	$240	79%	3	1	3	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (77)
Private Pool Home in Quiet Neighborhood Near Beach	$60,570	$236	68%	3	1	3	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (96)
Gulf of Mexico Milo's rentals 1	$21,879	$119	48%	3	1	7	$160	❌	❌	❌	Y / Y	⭐️ 5 (17)
Mar-a-Largo new 1king close to the beach	$18,111	$156	30%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Heated Pool, 3/3 House Near Beaches	$67,481	$326	55%	3	3	3	$240	✅	❌	❌	Y / Y	⭐️ 4.9 (15)
Sunny Canal house close to beaches	$46,508	$196	63%	3	2	5	$150	✅	❌	✅	Y / Y	⭐️ 4.7 (89)
The Seabreeze at Seminole	$55,259	$174	84%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (34)
Seminole Oasis - Central to St Pete Tampa and Clea	$80,356	$280	75%	3	2	3	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (46)
Sunny & Cozy 3/2 Home\|Pool & BBQ\|Near Beaches&Park	$84,644	$315	68%	3	2	2	$380	✅	❌	✅	Y / Y	⭐️ 4.8 (27)
3BR Heated Pool/Hot Tub - Near Downtown & Beach	$122,373	$414	78%	3	2	2	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (60)
Sun-Kissed Largo Escape: Private Pool & Patio	$105,614	$399	69%	3	2	2	$258	✅	❌	❌	Y / Y	⭐️ 4.2 (23)
‘The Peacock Farm’ Largo Home + Outdoor Oasis!	$112,188	$572	51%	3	4	3	$516	❌	❌	❌	Y / Y	⭐️ 5 (5)
★LAKE HOUSE on Seminole★MINUTES to BEACHES★	$57,970	$243	64%	3	3	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (29)
Darling Hideaway	$52,194	$176	78%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (45)
Cozy 3BR 2 Bath Home with Hot Tub!	$47,568	$143	86%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 4.6 (69)
Updated home 3/2! Minutes from the BEACH!	$37,011	$149	62%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (90)
Clean Central Location & Private POOL	$59,555	$256	61%	3	2	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (72)
Beautiful Heated Pool house, 10 mins to the beach!	$82,697	$288	76%	3	2	2	$199	✅	❌	✅	Y / Y	⭐️ 5 (123)
5 O’Clock Somewhere - Weekly Rental	$68,252	$252	74%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Lake Front \| Stunning \| King Bed \| 6 PPL \| Grill	$65,156	$258	69%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
MODERN MARVEL! HEATED POOL & HOTTUB 7 mi to beach🏖	$100,343	$282	93%	3	2	2	$179	✅	✅	✅	Y / Y	⭐️ 5 (188)
5 Miles to Beach • Tropical Heated Pool•Tiki Bar	$87,858	$326	69%	3	2	3	$275	✅	❌	✅	Y / Y	⭐️ 4.9 (33)
Private Heated Pool! 4 MiI to Indian Rocks Beach	$54,556	$166	86%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (59)
Modern executive home w/ game room & heated pool	$104,116	$313	90%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (51)
Spacious Home New Pool Huge Fenced-In Yard	$61,007	$228	71%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (19)
Bright and sunny 3 bedroom home near the beach!	$29,104	$142	56%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (52)
Heated Pool-Close to Beaches&St Pete-Pet Friendly	$100,888	$380	71%	3	2	3	$300	✅	❌	✅	Y / Y	⭐️ 4.8 (30)
Lovely Vacation Home with Salt Water Heated Pool	$55,364	$290	49%	3	2	4	$220	✅	❌	❌	Y / Y	⭐️ 4.8 (63)
Amazing resort-like home with heated pool.	$66,718	$300	60%	3	2	4	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (14)
Charming Boho Retreat-Beautiful fenced backyard	$59,708	$251	60%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (84)
Luxe by the Bay - A TOGAR Family Vacation Rental	$93,731	$341	73%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (130)
Beautiful and cozy vacation home with heated pool	$64,928	$302	58%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (26)
Putt Putt! \| 3 bed \| Large Pool \| Private Yard	$95,420	$412	62%	3	2	2	$220	✅	❌	❌	Y / Y	⭐️ 4.9 (48)
Modern, Family Retreat ~Heated Pool~ 10 min to IRB	$79,854	$245	82%	3	2	1	$199	✅	❌	❌	Y / Y	⭐️ 5 (79)
3 Bedroom House with pool, 10 min from the beach	$58,013	$275	56%	3	2	3	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (113)
Unique modern country style home	$36,431	$147	67%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (99)
Spacious House 10 minutes from the Beach	$46,245	$150	82%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Sunset Breeze; Entire Home; Minutes to Beach	$42,447	$180	62%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (69)
Lovely 3/2/2 Pool Home,close to Beaches,Seminole!	$93,252	$324	75%	3	2	3	$275	✅	❌	❌	Y / Y	⭐️ 4.5 (55)

Return Metrics

6.83% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,579	$19,159	$28,739	$38,319	$47,899	$95,799	$287,399
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$457,760	$457,760	$457,760	$457,760	$457,760	$457,760	$457,760
Down Payment	$114,440	$114,440	$114,440	$114,440	$114,440	$114,440	$114,440
Property Appreciation	$17,166	$34,846	$53,058	$71,816	$91,136	$196,788	$816,679
Total Return	$598,945	$626,206	$653,998	$682,336	$711,236	$864,788	$1,676,278

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.83%

Cap Rate

8.41%

Return on Investment

23.1%

10877 96th St N Largo, Florida, 33773-4438

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,745/mo

This property is for sale!

Contact Agent

Largo

Guide

Zoning

Guide

Laws

$71,102

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $309/night at 63% occupancy.Projected nightly rate is $265/night at 68% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$68,768

Avg annual revenue

68%

Avg occupancy rate

$265

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

$50k

$85k

$125k

$9,580

Profit

Revenue

$71,102

Operating Expenses

$22,923

Operating Income

$48,179

Mortgage & Taxes

$38,599

Profit (Cash Flow)

$9,580

$140,106

Cash Investment

Down Payment

$114,440

Renos & Furnishing

$8,500

Closing Costs

$17,166

Total

$140,106

DSCR Ratio

Acceptable

1.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.83%

Cap Rate

8.41%

Return on Investment

23.1%

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

$27,157

Deductible property tax

$5,665

Your total deduction

$48,280

Your adjusted annual income

$150,000 - $48,280 = $101,720

Taxes on $101,720 (30%)

$30,516

Your old tax bill

$45,000

Your new tax bill

$30,516

Estimated tax savings

$14,484

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:

10,515 sqft

Year built:

1984

Size:

3,973 sqft

Type:

SFR

Parking:

Heating:

Central

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
10833 97th St	-	3	5,546	-	11,208	1981	$690,000	46
10485 111th Ter	-	1	1,529	-	7,645	1957	$0	-
10976 Harborside Dr	-	-	5,687	-	12,397	1982	$0	-
9029 108th Ave	-	2	3,016	-	6,399	1978	$0	-
9143 109th Ave	-	1	2,516	-	6,042	1972	$203,500	-
10300 112th Ave	-	2	3,666	-	11,487	1959	$0	-
9001 122nd Ave	-	3	5,743	-	19,254	1995	$0	-
10335 107th Ave N	-	-	2,766	-	6,408	1973	$0	-
10871 105th St	-	2	2,581	-	6,098	1957	$0	-
9050 98th Ave	-	-	5,562	-	216,249	1969	$0	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 10,515 sqft

Building area: 3,973 sqft

Garage: Yes

Heating: Central

Pool: Yes

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 14-30-15-97491-000-0150

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $292,557

County Est. Land Value: $247,965

Assessed Land Value: -

County Est. Structure Value: $253,620

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
08/27/24	$513,200	100%	Opendoor Property Trust I
09/29/16	$320,000	102%	Michael Anthony Henderson, Patrycja Henderson
Invalid Date	$170,700	89%	Anton Steblev
07/28/93	$123,500	74%	Benedicte M Brown

Ownership

Name: Opendoor Property Trust I

Owner Occupied: Yes

Owner Mailing Address: 410 N Scottsdale Rd Ste 1600, Tempe, AZ 33773

Years Owned: 1

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 74%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Starkey Elementary School with 6/10 star rating
Middle School: Osceola Middle School with 4/10 star rating
High School: Pinellas Park High School with 3/10 star rating