Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1250 Sunbury Dr, Fort Myers, FL, 33901

4 bed • 4 bath • 7 guests • $499,700

BNB

Calc

Annual Revenue

$82,706

Profit (Cash Flow)

$24,566

Cap Rate

11.7%

Annual Revenue

$82,706

AirDNA projects $233/night at 59% occupancy ($50,210). Airbtics projects $266/night at 62% occupancy ($60,236). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, $306 rate per night.

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

Percentiles25%50%75%90%
Revenue$35,957$56,760$85,616$126,756
Occupancy51%64%74%80%
Nightly Rate$188$235$306$420

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
$68,751
$287
64%
433$200✅❌✅Y / Y⭐️ 5 (32)
$50,406
$225
58%
431$200✅❌✅Y / Y⭐️ 4.8 (58)
$25,646
$136
50%
431$379✅✅✅Y / Y⭐️ 4.3 (23)
$104,441
$348
82%
432$0✅❌✅Y / Y⭐️ 4.9 (27)
$90,200
$288
84%
433$274✅❌❌Y / Y⭐️ 5 (20)
$65,287
$232
76%
433$250✅❌❌Y / Y⭐️ 5 (33)
$41,513
$212
51%
431$384✅❌✅Y / Y⭐️ 3.6 (5)
$114,955
$554
56%
435$464✅❌✅Y / Y⭐️ 4.5 (21)
$150,263
$588
68%
4330$375✅❌❌Y / Y⭐️ 5 (19)
$116,268
$446
69%
425$215✅✅❌Y / Y⭐️ 5 (8)
$62,005
$315
53%
423$275✅❌❌Y / Y⭐️ 4.8 (25)
$57,332
$223
69%
425$311✅✅❌Y / Y⭐️ 5 (32)
$51,923
$181
78%
426$230❌❌✅Y / Y⭐️ 4.8 (9)
$63,647
$202
84%
433$200✅❌✅Y / Y⭐️ 5 (24)
$87,042
$304
75%
423$250✅✅✅Y / Y⭐️ 5 (78)
$63,200
$238
70%
424$250✅❌❌Y / Y⭐️ 5 (25)
$55,280
$252
58%
432$255✅❌❌Y / Y⭐️ 4.8 (31)
$56,480
$191
74%
422$250✅❌✅Y / Y⭐️ 4.9 (36)
$45,290
$176
69%
423$281✅❌✅Y / Y⭐️ 5 (29)
$44,654
$179
65%
424$207✅❌✅Y / Y⭐️ 4.8 (40)
$29,280
$146
51%
433$225✅❌✅Y / Y⭐️ 5 (72)
$43,932
$254
43%
425$350✅❌❌Y / Y⭐️ 5 (7)
$42,048
$158
64%
424$324✅✅✅Y / Y⭐️ 4.9 (44)
$87,632
$424
54%
4230$199❌❌✅Y / Y⭐️ 5 (73)
$68,777
$388
46%
431$239✅❌✅Y / Y⭐️ 5 (27)
$63,609
$270
64%
436$300✅✅❌Y / Y⭐️ 5 (2)
$40,092
$233
46%
435$240✅✅❌Y / Y⭐️ 5 (5)
$73,396
$326
58%
433$387✅❌❌Y / Y⭐️ 4.5 (3)
$59,602
$272
58%
431$384✅✅✅Y / Y⭐️ 5 (6)
$122,186
$380
87%
435$325✅✅❌Y / Y⭐️ 5 (24)
$29,282
$146
51%
431$375✅❌❌Y / Y⭐️ 4 (5)
$38,208
$206
40%
433$284✅❌❌Y / Y⭐️ 4.7 (10)
$41,201
$153
69%
421$160✅❌✅Y / Y⭐️ 4.9 (47)
$41,175
$225
50%
426$216✅❌✅Y / Y⭐️ 4.9 (20)
$79,221
$278
77%
437$232✅❌✅Y / Y⭐️ 5 (16)
$48,742
$157
80%
425$250✅❌❌Y / Y⭐️ 4.9 (44)
$26,341
$165
42%
427$245✅❌❌Y / Y⭐️ 4.2 (17)
$86,349
$420
56%
425$200✅❌❌Y / Y⭐️ 5 (17)
$58,693
$200
78%
433$300✅✅✅Y / Y⭐️ 5 (5)

Return Metrics

19.5% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$24,565$49,131$73,697$98,263$122,829$245,659$736,977
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$399,760$399,760$399,760$399,760$399,760$399,760$399,760
Down Payment$99,940$99,940$99,940$99,940$99,940$99,940$99,940
Property Appreciation$14,991$30,431$46,335$62,716$79,589$171,855$713,203
Total Return$539,256$579,263$619,733$660,680$702,118$917,214$1,949,880

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.5%

Cap Rate

11.66%

Return on Investment

35.3%

property-location

1250 Sunbury Dr Fort Myers, Florida, 33901

4 bed • 4 bath • 7 guests

Est. $2,397/mo

Agent

Inquire about this property

Contact Agent

$499,700

Zestimate

Fort Myers

Zoning


Laws

114

Airbnb Investor Score

$24,565

Annual Profit

11.7%

Cap Rate

19.5%

Cash on Cash

$82,706

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $233/night at 59% occupancy.Projected nightly rate is $266/night at 62% occupancy.

Top 26% of comparables

Top 26% 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.

$63,073

Avg annual revenue

62%

Avg occupancy rate

$266

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

$25k

$65k

$105k

$150k

Sign up to see the data on 40 all comparables

$24,566

Profit

Revenue

$82,706

Operating Expenses

$24,432

Operating Income

$58,274

Mortgage & Taxes

$33,708

Profit (Cash Flow)

$24,566

$125,931

Cash Investment

Down Payment

$99,940

Renos & Furnishing

$11,000

Closing Costs

$14,991

Total

$125,931

DSCR Ratio

Strong

1.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.5%

Cap Rate

11.66%

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

$23,716

Deductible property tax

$4,947

Your total deduction

$26,457

Your adjusted annual income

$150,000 - $26,457 = $123,543

Taxes on $123,543 (30%)

$37,063

Your old tax bill

$45,000

Your new tax bill

$37,063

Estimated tax savings

$7,937

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:

0.33 sqft

Year built:

1955

Size:

1,792 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Forced air, Electric

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 0.33 sqft
  • Building area: 1,792 sqft
  • Garage: No
  • Heating: Forced air, electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central
  • View: -
  • Parking: Garage - Attached
  • Amenities: Dishwasher, Dryer, Range / Oven, Refrigerator, Washer
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 344424P2007020040
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $433,409
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $499,700

Schools

  • Elementary School: Orangewood Elementary School with 4/10 star rating
  • Middle School: Fort Myers Middle Academy with 4/10 star rating
  • High School: Fort Myers High School with 5/10 star rating