BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1100 Ponce De Leon Cir W109, Vero Beach, FL 32960

2 bed β€’ 2 bath β€’ 6 guests β€’ $145,000

BNB

Calc

Annual Revenue

$39,428

Profit (Cash Flow)

$10,841

Cap Rate

14.2%

Annual Revenue

$39,428

AirDNA projects $127/night at 85% occupancy ($39,428). Airbtics projects $137/night at 62% occupancy ($31,023). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 85% occupancy rate, $127 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,997$30,425$44,241$52,644
Occupancy53%66%73%76%
Nightly Rate$86$124$161$184

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
2/1 The beach is that way. 2 miles to the Beach.

No image available

$22,626
$85
68%
212$95❌❌❌Y / Y⭐️ 4.8 (130)
Margaritaville Cottage β€’ 5min drive to beach!

No image available

$22,204
$75
74%
212$110❌❌❌Y / Y⭐️ 4.9 (137)
2/1 Sunny, historic downtown Vero Beach

No image available

$22,107
$78
73%
212$90❌❌❌Y / Y⭐️ 4.8 (111)
Two Miles to the Beach, centrally located

No image available

$33,659
$107
84%
213$150βŒβŒβœ…Y / Y⭐️ 5 (60)
Hotel Quality- Coastal & Contemporary

No image available

$33,393
$170
51%
211$75βŒβŒβœ…Y / Y⭐️ 4.9 (37)
Walk to Beach and Ocean Drive!

No image available

$88,753
$409
59%
233$180❌❌❌Y / Y⭐️ 5 (41)
The Palms Bungalow- 5 Minutes to BEACH

No image available

$23,274
$103
57%
211$95βŒβŒβœ…Y / Y⭐️ 4.8 (22)
1 Minute Walk to Downtown! The Vero Surfrider

No image available

$23,797
$87
73%
213$80βŒβŒβœ…N / Y⭐️ 4.7 (21)
2/1 Livin’ on Vero Beach time. Beach is 2miles.

No image available

$27,484
$95
76%
213$98❌❌❌Y / Y⭐️ 5 (18)
LOOK April Availability! ON SALE 2 BR home

No image available

$28,166
$155
47%
214$125βŒβŒβœ…Y / Y⭐️ 4.9 (16)
2 Bedrooms Apt, Small Pet OK!

No image available

$19,085
$77
67%
217$150βŒβŒβœ…Y / Y⭐️ 4.4 (10)
Walk to the Beach- Palm Villas Vacation Cottages

No image available

$38,254
$156
67%
212$150βœ…βŒβœ…Y / Y⭐️ 4.8 (18)
Rock Ridge I. Private and close to everything.

No image available

$38,501
$122
83%
221$80βŒβŒβœ…Y / Y⭐️ 4.9 (138)
Captain's Chest- Minutes to the beach!

No image available

$27,577
$106
66%
223$150❌❌❌Y / Y⭐️ 5 (58)
Penthouse #5 on Intracoastal Waterway

No image available

$67,997
$342
54%
227$150❌❌❌Y / Y⭐️ 5 (22)
Cozy Cottage centrally located Short Hop to Beach

No image available

$18,183
$69
72%
2115$125❌❌❌Y / Y⭐️ 4.9 (45)
Budget, Nice, 2 Bedrooms Apt. Small Pet Ok!

No image available

$22,800
$81
76%
217$150βŒβŒβœ…Y / Y⭐️ 4.5 (14)
Vero Beach Hideaway- 5-minute drive from beach

No image available

$37,881
$115
90%
215$0βŒβŒβœ…Y / Y⭐️ 4.7 (8)
Rosewood Inn- apartment

No image available

$23,128
$126
50%
213$35❌❌❌Y / Y⭐️ 4.8 (30)
Vintage Vero Bungalow

No image available

$31,772
$161
53%
222$150❌❌❌Y / Y⭐️ 4.8 (15)
The Cottage on 6th- 5 min drive to BEACH

No image available

$38,143
$146
70%
222$95βŒβŒβœ…Y / Y⭐️ 4.9 (39)
Downtown Renovated Designer w/Outdoor Soaking Tub

No image available

$34,425
$178
51%
212$155βŒβœ…βœ…Y / Y⭐️ 5 (47)
Florida House 2-Bdrm, Beach 8 Min, Orlando 90 Min.

No image available

$30,766
$149
55%
213$95βŒβŒβœ…Y / Y⭐️ 4.8 (23)
Rockridge Retreat

No image available

$28,709
$106
74%
2214$0βŒβŒβœ…Y / Y⭐️ 4.9 (60)
*All New Everything* Peaceful Retreat

No image available

$24,046
$90
73%
2128$150βŒβŒβœ…Y / Y⭐️ 3.4 (5)
A vacation rental near downtown and the beach.

No image available

$47,164
$218
58%
213$300❌❌❌Y / Y⭐️ 5 (7)
Nice Budget 2 Bedrooms Apart, Small Pet OK!

No image available

$15,723
$81
50%
217$150βŒβŒβœ…Y / Y⭐️ 4 (6)
Vero Beach Vacation Rental ~ 3 Mi to the Ocean!

No image available

$21,009
$78
56%
212$186βŒβŒβœ…Y / Y⭐️ 4.3 (3)
Beach Town Getaway

No image available

$37,616
$123
80%
222$150βŒβŒβœ…Y / Y⭐️ 4.8 (99)
Ocean Front Beach access with pool

No image available

$35,193
$129
73%
226$100βœ…βŒβŒY / Y⭐️ 4.9 (52)
Vintage Vero Bungalo II

No image available

$25,765
$128
55%
212$140❌❌❌Y / Y⭐️ 4.5 (8)
"SeasTheDay@AloeVero" - 1.5 Miles 2 The Beach

No image available

$34,368
$161
57%
223$150βŒβŒβœ…Y / Y⭐️ 5 (18)
Small Pet OK, 2 Bedroom, Tile Floor!

No image available

$18,882
$77
67%
217$150βŒβŒβœ…Y / Y⭐️ 3.8 (4)
Breathtaking 2 bd / 2 ba. condo on the beach

No image available

$72,231
$259
76%
226$125βœ…βŒβŒY / Y⭐️ 4.8 (18)
Charming 2BR Treasure Coast | Patio | W/D

No image available

$27,982
$140
51%
212$106❌❌❌Y / Y⭐️ 4.4 (13)
Vero Oasis! Come hide away in this charming home.

No image available

$33,761
$129
70%
227$400βŒβŒβœ…Y / Y⭐️ 4.8 (6)
Newly renovated and designer decor

No image available

$27,540
$175
43%
2390$250βœ…βŒβœ…Y / Y⭐️ 5 (1)
Cool Breeze

No image available

$13,350
$64
57%
2130$100❌❌❌Y / Y⭐️ 4.8 (148)

Return Metrics

27.2% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$10,841$21,682$32,523$43,364$54,205$108,411$325,235
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$116,000$116,000$116,000$116,000$116,000$116,000$116,000
Down Payment$29,000$29,000$29,000$29,000$29,000$29,000$29,000
Property Appreciation$4,350$8,830$13,445$18,198$23,094$49,867$206,953
Total Return$160,191$175,512$190,968$206,563$222,300$303,279$677,188

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

27.2%

Cap Rate

14.22%

Return on Investment

41.69%

property-location

1100 Ponce De Leon Cir W109 Vero Beach, FL, 32960

2 bed β€’ 2 bath β€’ 6 guests

Est. $695/mo

Agent

This property is for sale!

Contact Agent

158

Airbnb Investor Score

$10,841

Annual Profit

14.2%

Cap Rate

27.2%

Cash on Cash

$39,428

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $127/night at 85% occupancy.Projected nightly rate is $137/night at 62% occupancy.

Top 3% of comparables

Top 48% 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.

$31,354

Avg annual revenue

62%

Avg occupancy rate

$137

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$40k

$65k

$90k

Sign up to see the data on 40 all comparables

$10,841

Profit

Revenue

$39,428

Operating Expenses

$18,806

Operating Income

$20,622

Mortgage & Taxes

$9,781

Profit (Cash Flow)

$10,841

$39,850

Cash Investment

Down Payment

$29,000

Renos & Furnishing

$6,500

Closing Costs

$4,350

Total

$39,850

DSCR Ratio

Strong

2.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

27.2%

Cap Rate

14.22%

Profit (Cummulative)

$10,841

$116,000

$6,500

$4,350

$0

Total Gain

$16,616

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

$6,882

Deductible property tax

$1,435

Your total deduction

$4,421

Your adjusted annual income

$150,000 - $4,421 = $145,579


Taxes on $145,579 (30%)

$43,674

Your old tax bill

$45,000

Your new tax bill

$43,674


Estimated tax savings

$1,326

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:

CONDO

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: CONDO
  • 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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

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