Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 14865 Mango Ct, Captiva, FL, 33924

2 bed • 2 bath • 8 guests • $1,395,500

BNB

Calc

Annual Revenue

$109,529

Profit (Cash Flow)

-$12,525

Cap Rate

5.8%

Annual Revenue

$109,529

AirDNA projects $387/night at 69% occupancy ($97,531). Airbtics projects $476/night at 63% occupancy ($109,529). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 63% occupancy rate, $476 rate per night.

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

Percentiles25%50%75%90%
Revenue$62,301$99,437$144,522$202,128
Occupancy51%63%72%85%
Nightly Rate$332$426$541$640

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
$83,349
$478
47%
22.54$280✅❌❌Y / Y⭐️ 5 (51)
$130,656
$541
65%
221$216✅❌❌Y / Y⭐️ 5 (6)
$96,358
$413
62%
222$375✅❌❌Y / Y⭐️ 5 (66)
$97,976
$326
78%
221$321✅❌❌Y / Y⭐️ 5 (51)
$87,268
$302
76%
221$321✅❌❌Y / Y⭐️ 4.5 (56)
$98,224
$419
64%
221$65✅❌❌Y / Y⭐️ 5 (3)
$85,745
$337
68%
22.51$390✅❌❌Y / Y⭐️ 4.5 (21)
$75,621
$395
52%
22.51$369✅❌❌Y / Y⭐️ 5 (16)
$63,237
$257
66%
234$190✅❌❌Y / Y⭐️ 4.7 (112)
$92,681
$424
59%
221$279❌❌❌Y / Y⭐️ 5 (69)
$52,520
$281
47%
222$390✅❌❌Y / Y⭐️ 4.5 (39)
$130,016
$550
63%
221$216✅❌❌Y / Y⭐️ 5 (4)
$105,144
$342
84%
221$0✅❌❌Y / Y⭐️ 0 (0)
$84,546
$462
50%
221$235✅❌❌Y / Y⭐️ 0 (1)
$40,318
$216
51%
221$0✅❌❌Y / Y⭐️ 5 (6)
$133,567
$570
63%
22.51$216✅❌❌Y / Y⭐️ 0 (2)
$67,976
$291
62%
221$325❌❌✅Y / Y⭐️ 4.5 (3)
$88,282
$333
72%
221$170✅❌❌Y / Y⭐️ 0 (0)
$145,818
$543
72%
221$216✅❌❌Y / Y⭐️ 0 (1)
$86,038
$330
71%
221$175✅❌❌Y / Y⭐️ 0 (1)
$83,101
$507
43%
22.51$216✅❌❌Y / Y⭐️ 5 (6)
$73,533
$342
56%
221$250✅❌❌Y / Y⭐️ 5 (16)
$150,986
$554
73%
22.51$216✅❌❌Y / Y⭐️ 0 (1)
$97,843
$469
57%
221$0❌❌❌Y / Y⭐️ 0 (0)
$203,289
$637
87%
225$300✅❌❌Y / Y⭐️ 5 (45)
$60,212
$323
50%
21.51$200❌❌✅Y / Y⭐️ 5 (14)
$82,205
$430
52%
221$235✅❌❌Y / Y⭐️ 0 (1)
$171,197
$676
69%
225$300✅❌❌N / Y⭐️ 5 (11)
$141,085
$399
93%
222$279✅❌❌Y / Y⭐️ 4.8 (10)
$67,720
$262
66%
222$365✅❌❌Y / Y⭐️ 4.5 (32)
$105,118
$502
57%
221$185✅❌❌Y / Y⭐️ 4.5 (3)
$78,147
$628
34%
221$0❌❌✅N / Y⭐️ 0 (1)
$202,245
$1,172
47%
22.51$275✅❌❌Y / Y⭐️ 5 (4)
$176,625
$766
63%
221$200❌❌✅Y / Y⭐️ 4.8 (13)
$61,682
$362
46%
22.51$300✅❌❌Y / Y⭐️ 0 (1)
$302,833
$1,432
57%
221$225✅❌❌Y / Y⭐️ 4.5 (11)
$69,085
$429
44%
221$0✅❌❌Y / Y⭐️ 0 (0)
$184,869
$540
93%
221$355✅❌✅Y / Y⭐️ 5 (1)
$161,772
$520
85%
211$0✅❌❌Y / Y⭐️ 0 (2)
$112,865
$299
100%
223$150✅❌❌Y / Y⭐️ 5 (12)

Return Metrics

-3.82% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$12,525-$25,050-$37,576-$50,101-$62,627-$125,254-$375,764
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,116,400$1,116,400$1,116,400$1,116,400$1,116,400$1,116,400$1,116,400
Down Payment$279,100$279,100$279,100$279,100$279,100$279,100$279,100
Property Appreciation$41,865$84,985$129,400$175,147$222,266$479,935$1,991,744
Total Return$1,424,839$1,455,434$1,487,324$1,520,545$1,555,139$1,750,180$3,011,480

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.82%

Cap Rate

5.84%

Return on Investment

13.14%

property-location

14865 Mango Ct Captiva, Florida, 33924

2 bed • 2 bath • 8 guests

Est. $6,693/mo

Agent

Inquire about this property

Contact Agent

$1,395,500

Zestimate

-1

Airbnb Investor Score

-$12,525

Annual Profit

5.8%

Cap Rate

-3.8%

Cash on Cash

$109,529

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects $387/night at 69% occupancy ($97,531.1). Airbtics projects $476/night at 63% occupancy ($109,529).

Top 51% of comparables

Top 38% 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.

$110,793

Avg annual revenue

63%

Avg occupancy rate

$476

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

$40k

$125k

$210k

$305k

Sign up to see the data on 40 all comparables

-$12,525

Profit

Revenue

$109,529

Operating Expenses

$27,919

Operating Income

$81,611

Mortgage & Taxes

$94,136

Profit (Cash Flow)

-$12,525

$327,465

Cash Investment

Down Payment

$279,100

Renos & Furnishing

$6,500

Closing Costs

$41,865

Total

$327,465

DSCR Ratio

Weak

0.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.82%

Cap Rate

5.84%

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

$66,232

Deductible property tax

$13,815

Your total deduction

$310,975

Your adjusted annual income

$150,000 - $310,975 = -$160,975

Taxes on -$160,975 (30%)

-$48,292

Your old tax bill

$45,000

Your new tax bill

-$48,292

Estimated tax savings

$93,292

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:

0.25 sqft

Year built:

1981

Size:

1,176 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Central

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 0.25 sqft
  • Building area: 1,176 sqft
  • Garage: No
  • Heating: Central
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: Bay
  • Parking: Under Bldg
  • Amenities: Dishwasher, Disposal, Dryer, Internet Ready, Microwave, Electric Range, Refrigerator, Washer, Water Heater
  • Price per square foot: $1,045

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 26452100000060020
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $1,711,085
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $1,229,600

Schools

  • High School: Cypress Lake High School with 4/10 star rating