BNBCalc Short Term Rental Investment Analysis 132 Napa Ridge Way, Naples, FL 34119

3 bed • 2 bath • 9 guests • $10,000

BNB

Calc

Annual Revenue

$49,549

Profit (Cash Flow)

$28,753

Cap Rate

294.3%

Annual Revenue

$49,549

AirDNA projects $266/night at 51% occupancy ($49,549). Airbtics projects $279/night at 66% occupancy ($67,256). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 51% occupancy rate, $266 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,273	$71,018	$104,288	$124,858
Occupancy	46%	67%	77%	87%
Nightly Rate	$177	$283	$360	$381

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Wonderful pool oasis in a great location 3BR/3BA	$88,625	$535	45%	3	3	4	$249	✅	✅	❌	Y / N	⭐️ 4.8 (13)
Lovely 3/2 & HotTub15mins to Naples Beach/ 5th Ave	$43,286	$144	75%	3	2	1	$280	❌	✅	✅	Y / Y	⭐️ 4.8 (20)
AMAZING ALL-NEW 3 BEDROOM CONDO IN HEART OF NAPLES	$67,875	$228	78%	3	2	30	$299	✅	✅	✅	Y / Y	⭐️ 5 (13)
"Paradise" Chef’s Kitchen, gym, on $7M Estate	$59,950	$364	45%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Serenity in Paradise! Heated Pool Family Home	$66,142	$338	52%	3	2	5	$230	✅	❌	❌	Y / Y	⭐️ 5 (14)
Naples Pool Home-Heart of Naples	$87,108	$350	68%	3	3	21	$300	✅	✅	✅	Y / Y	⭐️ 4.8 (5)
Newly renovated pool home in the heart of Naples	$66,118	$191	86%	3	2	3	$250	✅	❌	✅	Y / Y	⭐️ 4.6 (27)
NEW Townhome by Downtown Naples & Great Beaches	$40,795	$108	100%	3	3	30	$225	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
Glam vacation retreat	$28,492	$173	45%	3	3	30	$250	✅	✅	❌	Y / N	⭐️ 0 (0)
Lakeside home with patio and pool	$89,499	$365	67%	3	3	89	$300	✅	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

266.23% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$28,753	$57,506	$86,259	$115,012	$143,765	$287,530	$862,591
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,000	$8,000	$8,000	$8,000	$8,000	$8,000	$8,000
Down Payment	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000
Property Appreciation	$300	$609	$927	$1,255	$1,592	$3,439	$14,272
Total Return	$39,053	$68,115	$97,186	$126,267	$155,358	$300,969	$886,864

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

266.23%

Cap Rate

294.27%

Return on Investment

269.91%

132 Napa Ridge Way Naples, FL, 34119

3 bed • 2 bath • 9 guests

Purchase Price

Est. $48/mo

This property is for sale!

Contact Agent

3310

Airbnb Investor Score

$28,753

Annual Profit

294.3%

Cap Rate

266.2%

Cash on Cash

$49,549

Annual Revenue

BNBCalc predicts this property will get $279 per night with 66% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$63,789

Avg annual revenue

66%

Avg occupancy rate

$279

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

$50k

$70k

$90k

$28,753

Profit

Revenue

$49,549

Operating Expenses

$20,121

Operating Income

$29,428

Mortgage & Taxes

$675

Profit (Cash Flow)

$28,753

$10,800

Cash Investment

Down Payment

$2,000

Renos & Furnishing

$8,500

Closing Costs

$300

Total

$10,800

DSCR Ratio

Strong

43.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

266.23%

Cap Rate

294.27%

Return on Investment

269.91%

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

$475

Deductible property tax

$99

Your total deduction

-$26,589

Your adjusted annual income

$150,000 - -$26,589 = $176,589

Taxes on $176,589 (30%)

$52,977

Your old tax bill

$45,000

Your new tax bill

$52,977

Estimated tax savings

-$7,977

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -