BNBCalc Short Term Rental Investment Analysis 1749 Overbrook Ave, Clearwater, FL 33755

2 bed • 1 bath • 6 guests • $239,900

BNB

Calc

Annual Revenue

$28,270

Profit (Cash Flow)

-$5,268

Cap Rate

4.5%

Annual Revenue

$28,270

Airbtics projects $172/night at 45% occupancy ($28,269). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 45% occupancy rate, $172 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,597	$28,255	$34,619	$43,361
Occupancy	35%	43%	57%	63%
Nightly Rate	$120	$136	$171	$230

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Two Bedroom, one bath	$43,250	$143	69%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
Cozy, bright home close to Floridas best beaches	$28,328	$129	60%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
The Dunedin Pineapple- The Perfect Location!	$22,135	$168	36%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Beaches & Dunedin Cozy Two Bedroom	$17,422	$119	40%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
The Orange Grove	$34,425	$173	50%	2	2	4	$70	❌	❌	✅	Y / Y	⭐️ 5 (50)
NEW*Clearwater 2B/1B mins 2beach&2min Dunedindwtn	$34,684	$206	46%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Minutes to Clearwater Beach Large Unit	$10,706	$117	25%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 2.6 (3)
Clearwater & Dunedin / cozy house & near beaches	$18,752	$124	35%	2	2	28	$200	❌	❌	❌	Y / Y	⭐️ 5 (4)
Coastal Bungalow - Walk to Jays Stadium	$44,368	$449	27%	2	2	4	$275	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Blueberry House...a mile from delightful Dunedin!!	$28,182	$99	63%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (15)

Return Metrics

-8.57% 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)	-$5,268	-$10,536	-$15,804	-$21,072	-$26,340	-$52,680	-$158,042
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$191,920	$191,920	$191,920	$191,920	$191,920	$191,920	$191,920
Down Payment	$47,980	$47,980	$47,980	$47,980	$47,980	$47,980	$47,980
Property Appreciation	$7,197	$14,609	$22,245	$30,109	$38,209	$82,505	$342,400
Total Return	$241,828	$243,973	$246,340	$248,937	$251,769	$269,724	$424,257

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.57%

Cap Rate

4.54%

Return on Investment

6.97%

1749 Overbrook Ave Clearwater, FL, 33755

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,151/mo

Inquire about this property

Contact Agent

Clearwater

Zoning

Laws

$28,270

Annual Revenue

BNBCalc predicts this property will get $172 per night with 45% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

10 Airbnb Comparables

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

$28,225

Avg annual revenue

45%

Avg occupancy rate

$172

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

$10k

$20k

$35k

$45k

-$5,268

Profit

Revenue

$28,270

Operating Expenses

$17,355

Operating Income

$10,915

Mortgage & Taxes

$16,183

Profit (Cash Flow)

-$5,268

$61,427

Cash Investment

Down Payment

$47,980

Renos & Furnishing

$6,250

Closing Costs

$7,197

Total

$61,427

DSCR Ratio

Weak

0.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.57%

Cap Rate

4.54%

Return on Investment

6.97%

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

$11,386

Deductible property tax

$2,375

Your total deduction

$29,897

Your adjusted annual income

$150,000 - $29,897 = $120,103

Taxes on $120,103 (30%)

$36,031

Your old tax bill

$45,000

Your new tax bill

$36,031

Estimated tax savings

$8,969

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