BNBCalc Short Term Rental Investment Analysis 144 4th St, Bonita Springs, FL 34134

3 bed • 2 bath • 9 guests • $1,175,000

BNB

Calc

Annual Revenue

$80,178

Profit (Cash Flow)

-$23,187

Cap Rate

4.8%

Annual Revenue

$80,178

AirDNA projects $392/night at 56% occupancy ($80,178). Airbtics projects $279/night at 69% occupancy ($70,313). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $392 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,645	$80,556	$103,159	$154,874
Occupancy	55%	79%	88%	91%
Nightly Rate	$193	$271	$310	$451

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Discreet Retreat Modern home W/ Private BackYard	$44,465	$118	92%	3	2	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (132)
Solar Powered Coastal Home 1.5 mile to Beach	$40,093	$114	92%	3	2	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (38)
Dolphin Energy	$102,144	$290	91%	3	3	1	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (75)
Heated pool/Hot spa/Grill/1 mile to beach	$110,242	$315	91%	3	2	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (54)
Completely Renovated Home with Brand New Pool!	$77,375	$240	85%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (31)
Captain's Cottage \| Pool & Hot Tub!	$33,867	$142	57%	3	2	3	$255	✅	❌	❌	Y / Y	⭐️ 5 (2)
Ken & Gina's Bonita Shores Cottage	$63,717	$207	83%	3	2	4	$160	❌	❌	✅	Y / Y	⭐️ 5 (38)
Beach Sun & Fun Private pool&Hot tub-Dog Friendly	$89,527	$306	79%	3	2	7	$265	✅	✅	✅	Y / Y	⭐️ 5 (29)
One Mile from Bonita Beach. Great Location!	$57,890	$180	83%	3	2	3	$220	✅	❌	❌	Y / Y	⭐️ 5 (82)
Cheerful 3 bedroom house near barefoot beach	$44,480	$301	40%	3	3	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (9)
3BR house w/pool and bikes - dog-friendly	$30,180	$217	38%	3	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.6 (5)
Heated Saltwater Pool/Spa Home, 5 Min to Beach	$60,366	$271	57%	3	2	5	$225	✅	✅	❌	Y / Y	⭐️ 5 (34)
Resort-Style Home w/ Private Pool, Beach 1.8 Miles	$118,133	$609	53%	3	2	5	$200	✅	❌	✅	Y / Y	⭐️ 5 (6)
My Private Oasis!	$107,613	$485	60%	3	2	7	$295	✅	✅	❌	Y / Y	⭐️ 4.9 (10)
Bonita Beach Oasis \| 3-Bed & 2-Bath\| Sleeps 6	$73,004	$401	48%	3	2	7	$330	✅	❌	❌	Y / Y	⭐️ 4 (4)

Return Metrics

-8.31% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$23,186	-$46,373	-$69,559	-$92,746	-$115,933	-$231,866	-$695,598
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$940,000	$940,000	$940,000	$940,000	$940,000	$940,000	$940,000
Down Payment	$235,000	$235,000	$235,000	$235,000	$235,000	$235,000	$235,000
Property Appreciation	$35,250	$71,557	$108,954	$147,472	$187,147	$404,101	$1,677,033
Total Return	$1,187,063	$1,200,184	$1,214,394	$1,229,726	$1,246,213	$1,347,235	$2,156,434

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.31%

Cap Rate

4.77%

Return on Investment

8.46%

144 4th St Bonita Springs, FL, 34134

3 bed • 2 bath • 9 guests

Purchase Price

Est. $5,636/mo

This property is for sale!

Contact Agent

-22

Airbnb Investor Score

-$23,186

Annual Profit

4.8%

Cap Rate

-8.3%

Cash on Cash

$80,178

Annual Revenue

BNBCalc predicts this property will get $279 per night with 69% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 14% of comparables

Seasonality

15 Airbnb Comparables

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

$70,206

Avg annual revenue

69%

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

$30k

$60k

$90k

$120k

-$23,187

Profit

Revenue

$80,178

Operating Expenses

$24,103

Operating Income

$56,075

Mortgage & Taxes

$79,262

Profit (Cash Flow)

-$23,187

$278,750

Cash Investment

Down Payment

$235,000

Renos & Furnishing

$8,500

Closing Costs

$35,250

Total

$278,750

DSCR Ratio

Weak

0.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.31%

Cap Rate

4.77%

Return on Investment

8.46%

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

$55,767

Deductible property tax

$11,632

Your total deduction

$140,765

Your adjusted annual income

$150,000 - $140,765 = $9,235

Taxes on $9,235 (30%)

$2,771

Your old tax bill

$45,000

Your new tax bill

$2,771

Estimated tax savings

$42,229

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 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -