Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1617 N Flagler Dr 304, West Palm Beach, FL 33407

1 bed • 1 bath • 3 guests • $360,000

BNB

Calc

Annual Revenue

$45,816

Profit (Cash Flow)

$1,896

Cap Rate

7.3%

Annual Revenue

$45,816

Airbtics projects $224/night at 56% occupancy ($45,816). Airbtics predicts this property will perform in the 0% revenue percentile

BNB Calc projects a 56% occupancy rate, $224 rate per night.

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

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$53,917
$200
67%
122$75✅❌❌Y / Y⭐️ 4.8 (280)
$53,065
$154
76%
111$120✅❌❌Y / Y⭐️ 4.8 (67)
$50,037
$330
40%
111$40✅❌❌Y / Y⭐️ 4.8 (103)
$49,827
$252
50%
112$95✅❌❌Y / Y⭐️ 4.9 (129)
$61,855
$262
62%
112$55✅❌❌Y / Y⭐️ 4.8 (39)
$39,011
$167
59%
112$84✅❌❌Y / Y⭐️ 4.9 (76)
$38,892
$303
33%
112$65✅❌❌Y / Y⭐️ 5 (42)
$50,114
$300
41%
112$150✅❌❌Y / Y⭐️ 4.8 (34)
$21,662
$97
44%
111$90✅❌❌N / Y⭐️ 4.8 (177)
$64,400
$175
93%
115$75✅❌❌Y / Y⭐️ 5 (212)

Return Metrics

2.17% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,895$3,791$5,686$7,582$9,478$18,956$56,869
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$288,000$288,000$288,000$288,000$288,000$288,000$288,000
Down Payment$72,000$72,000$72,000$72,000$72,000$72,000$72,000
Property Appreciation$10,800$21,924$33,381$45,183$57,338$123,809$513,814
Total Return$372,695$385,715$399,068$412,765$426,816$502,766$930,683

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.17%

Cap Rate

7.27%

Return on Investment

18.64%

property-location

1617 N Flagler Dr 304 West Palm Beach, FL, 33407

1 bed • 1 bath • 3 guests

Est. $1,727/mo

Agent

Inquire about this property

Contact Agent

West Palm Beach

Zoning


Laws

$45,816

Annual Revenue

This property is projected to be in the top 0% revenue percentile compared to similar properties nearby.
Projected nightly rate is $224/night at 56% occupancy.

Top 41% of comparables

Top 51% of comparables

10

Airbnb Comparables

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

$48,278

Avg annual revenue

56%

Avg occupancy rate

$224

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

$35k

$50k

$65k

Sign up to see the data on 10 all comparables

$1,896

Profit

Revenue

$45,816

Operating Expenses

$19,636

Operating Income

$26,180

Mortgage & Taxes

$24,284

Profit (Cash Flow)

$1,896

$87,050

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$4,250

Closing Costs

$10,800

Total

$87,050

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.17%

Cap Rate

7.27%

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

$17,086

Deductible property tax

$3,564

Your total deduction

$34,355

Your adjusted annual income

$150,000 - $34,355 = $115,645

Taxes on $115,645 (30%)

$34,693

Your old tax bill

$45,000

Your new tax bill

$34,693

Estimated tax savings

$10,307

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com