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 13999 Gulf Blvd # 501

2 bed • 2 bath • 6 guests • $650,000

BNB

Calc

Annual Revenue

$56,978

Profit (Cash Flow)

-$7,956

Cap Rate

5.5%

Annual Revenue

$56,978

AirDNA projects $240/night at 65% occupancy ($56,978). Airbtics projects $206/night at 79% occupancy ($59,439). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $240 rate per night.

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

Percentiles25%50%75%90%
Revenue$44,097$55,893$79,222$95,459
Occupancy70%87%92%95%
Nightly Rate$169$172$231$269

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
Coastal Cure across from the Beach!

No image available

$39,769
$166
62%
221$150✅❌❌Y / Y⭐️ 4.9 (59)
Waterfront View from Balcony in Madeira Beach!

No image available

$66,243
$233
76%
223$175✅❌❌Y / Y⭐️ 4.7 (48)
Trillium 5A Beach Front Condo

No image available

$60,311
$171
94%
221$180✅❌❌Y / Y⭐️ 4.5 (6)
Just a Short Walk to the Beach

No image available

$61,334
$167
95%
213$100❌❌✅Y / Y⭐️ 5 (15)
Beach just steps to the white sand

No image available

$56,245
$232
66%
224$180❌❌✅Y / Y⭐️ 4.9 (24)
Great Views, Near Beach, & Two King Size Beds!

No image available

$64,100
$233
74%
223$175✅❌❌Y / Y⭐️ 4.6 (41)
Completely Renovated Dual View Condo With Pool

No image available

$50,391
$192
69%
223$120✅❌❌Y / Y⭐️ 5 (67)
Trillium 1C Beach Front Condo

No image available

$56,707
$171
88%
221$180✅❌❌Y / Y⭐️ 4.2 (6)
Villa Madeira 609 Top Floor Beach Front

No image available

$45,202
$157
75%
221$200✅❌❌Y / Y⭐️ 4 (1)
Trillium 1B Completely remodeled, Beach Views

No image available

$61,569
$171
97%
221$180✅❌❌Y / Y⭐️ 4.8 (8)
Waterfront View from Private Balcony, Near Beach

No image available

$61,081
$231
71%
223$175✅❌❌Y / Y⭐️ 4.5 (65)
Trillium 5C Stunning beach front condo

No image available

$62,502
$176
94%
221$180✅❌❌Y / Y⭐️ 4.8 (4)
Beachside Paradise Suite- Across from the beach!

No image available

$30,682
$151
53%
224$225✅❌❌Y / Y⭐️ 4.9 (67)
Villa Madeira 504 Beach front condo

No image available

$56,922
$169
90%
221$200✅❌❌Y / Y⭐️ 4.7 (10)
Villa Madeira 506 Amazing Beach Front condo

No image available

$47,949
$169
75%
221$200✅❌❌Y / Y⭐️ 4.3 (6)
Trillium 2B Beach View from ALL rooms

No image available

$58,976
$171
92%
221$180✅❌❌Y / Y⭐️ 4.5 (6)
2 bed/2bath great water views condo

No image available

$60,699
$179
90%
223$100✅❌❌Y / Y⭐️ 4.8 (217)
Trillium 5B Beach Front, Amazing view

No image available

$62,188
$171
97%
221$180✅❌❌Y / Y⭐️ 4.8 (13)
Trillium 1A South Corner Amazing Remodel

No image available

$55,693
$171
87%
221$180✅❌❌Y / Y⭐️ 4.5 (6)
Skyline of Madeira #403- Home away from Home

No image available

$57,191
$154
95%
221$100✅❌❌Y / Y⭐️ 4.6 (20)
Trillium 2C Updated North Corner Condo

No image available

$57,802
$173
90%
221$180✅❌❌Y / Y⭐️ 5 (8)
Trillium 2A Desired South Corner

No image available

$61,403
$171
95%
221$180✅❌❌Y / Y⭐️ 5 (5)
Trillium 4A Beach Front Condo

No image available

$56,839
$170
90%
221$180✅❌❌Y / Y⭐️ 3 (1)
Trillium 4B Gulf Front Condo

No image available

$61,018
$171
95%
221$180✅❌❌Y / Y⭐️ 4.5 (4)
Trillium 4C Beach Front Condo

No image available

$59,281
$179
89%
221$180✅❌❌Y / Y⭐️ 4.8 (4)
1 Block to Beach! Bright & Sunny Beach Apartment

No image available

$46,172
$152
83%
211$0❌❌❌Y / Y⭐️ 4.5 (14)
Villa Madeira 410 Spacious Corner Condo

No image available

$54,476
$158
91%
221$200✅❌❌Y / Y⭐️ 4.8 (4)
Madeira12 Waterfront & 2-3 minutes Walktothe Beach

No image available

$98,918
$440
59%
222$265❌❌❌Y / Y⭐️ 5 (5)
Balcony, Walk Over to Beach, Heated Pool & Cafe!

No image available

$62,073
$268
59%
223$175✅❌❌Y / Y⭐️ 4.8 (4)
Townhome with beach across street!

No image available

$25,050
$116
59%
222$0❌❌❌Y / Y⭐️ 4.8 (5)
Paradise II

No image available

$46,348
$189
67%
223$0✅❌❌Y / Y⭐️ 4.9 (22)
4 min walk to the beach sleeps 6

No image available

$69,899
$173
100%
221$140❌❌✅Y / Y⭐️ 4.9 (27)
Trillium 3A Amazing and luxurious updates

No image available

$79,056
$240
90%
221$180✅❌❌Y / Y⭐️ 5 (1)
Renovated Beach House-2 blocks from the beach!

No image available

$71,008
$223
87%
2230$150❌❌✅Y / Y⭐️ 5 (1)
Trillium 3C Huge Beachfront Condo on Madeira Beach

No image available

$117,283
$400
78%
225$190✅❌❌Y / Y⭐️ 4.8 (7)
Sea, Sand & Sunshine Await! Island Gulf Resort 2B

No image available

$129,670
$499
71%
223$0❌✅❌Y / Y⭐️ 4.5 (4)
Lovely 2 bedroom cottage across from the beach!

No image available

$50,730
$167
83%
223$0✅❌❌Y / Y⭐️ 4.8 (12)
3 min walk to the beach sleeps 6

No image available

$78,446
$191
100%
221$140❌❌✅Y / Y⭐️ 5 (15)
Fisherman's Reef @ Beach Flower coastal decorated, ocean front condo

No image available

$44,075
$286
37%
221$190❌❌✅Y / Y⭐️ 4.7 (28)

Return Metrics

-5.1% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$7,956-$15,912-$23,868-$31,824-$39,780-$79,560-$238,681
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$520,000$520,000$520,000$520,000$520,000$520,000$520,000
Down Payment$130,000$130,000$130,000$130,000$130,000$130,000$130,000
Property Appreciation$19,500$39,585$60,272$81,580$103,528$223,545$927,720
Total Return$661,543$673,672$686,404$699,756$713,747$793,985$1,339,039

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.1%

Cap Rate

5.52%

Return on Investment

11.49%

property-location

13999 Gulf Blvd 406 Madeira Beach, Florida, 33708-2677

2 bed • 2 bath • 6 guests

Est. $3,118/mo

Agent

Inquire about this property

Contact Agent

$438,200

Zestimate

$56,978

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $240/night at 65% occupancy.Projected nightly rate is $206/night at 79% occupancy.

Top 81% of comparables

Top 16% 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.

$60,136

Avg annual revenue

79%

Avg occupancy rate

$206

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

$20k

$55k

$90k

$130k

Sign up to see the data on 40 all comparables

-$7,956

Profit

Revenue

$56,978

Operating Expenses

$21,087

Operating Income

$35,891

Mortgage & Taxes

$43,847

Profit (Cash Flow)

-$7,956

$156,000

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$6,500

Closing Costs

$19,500

Total

$156,000

DSCR Ratio

Weak

0.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.1%

Cap Rate

5.52%

Profit (Cummulative)

-$7,956

$520,000

$6,500

$19,500

$0

Total Gain

$17,930

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

$30,850

Deductible property tax

$6,435

Your total deduction

$73,247

Your adjusted annual income

$150,000 - $73,247 = $76,753


Taxes on $76,753 (30%)

$23,026

Your old tax bill

$45,000

Your new tax bill

$23,026


Estimated tax savings

$21,974

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:

2006

Size:

1,842 sqft

Type:

OTHER

Parking:

-

Heating:

NONE

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: Hotel
  • Stories: 1
  • Lot size: -
  • Building area: 1,842 sqft
  • Garage: No
  • Heating: None
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Commercial
  • Parcel Number: 15-31-15-82720-000-5010
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $700,260
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: $700,260
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
05/06/21$625,0000%Nicholas M Gordon, Holly A Gordon
01/25/12$00%Branch Bk & Trust Co

Ownership

  • Name: Nicholas M Gordon
  • Owner Occupied: No
  • Owner Mailing Address: 17413 Equestrian Trl, Odessa, Fl 33556
  • Years Owned: 38
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Middle School: Seminole Middle School with 4/10 star rating
  • High School: Seminole High School with 4/10 star rating