BNBCalc Short Term Rental Investment Analysis 1839 Everest Pkwy, Cape Coral, FL 33904

5 bed • 4 bath • 15 guests • $1,550,000

BNB

Calc

Annual Revenue

$95,895

Profit (Cash Flow)

-$34,810

Cap Rate

4.5%

Annual Revenue

$95,895

AirDNA projects $360/night at 54% occupancy ($71,003). Airbtics projects $445/night at 59% occupancy ($95,894). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $445 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,577	$95,935	$151,333	$199,336
Occupancy	45%	61%	73%	78%
Nightly Rate	$291	$425	$559	$684

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Villa Esmeralda-Heated pool option.	$176,853	$629	73%	5	4	3	$399	✅	✅	❌	Y / Y	⭐️ 4.8 (51)
Casa De Palms Luxury Tropical Waterfront Getaway	$105,230	$469	61%	5	4	4	$385	✅	✅	❌	Y / Y	⭐️ 5 (15)
Cape Coral Luxury Home	$180,645	$722	66%	5	3	6	$500	✅	❌	✅	Y / Y	⭐️ 5 (10)
AKL CAPE CORAL VACATION HOME	$31,319	$258	32%	5	3	5	$225	✅	✅	❌	Y / Y	⭐️ 4.8 (11)
5 Bedrm Waterfront Home, Heated Pool , Gulf access	$53,532	$425	34%	5	3	5	$375	✅	❌	❌	Y / Y	⭐️ 5 (7)
Villa Aurelia -spacious - direct water access	$44,662	$212	57%	5	3	7	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (18)
Villa Cape Coral Gulf access Pool Spa 5 Bedrooms	$46,013	$272	44%	5	2	3	$315	✅	✅	❌	Y / Y	⭐️ 4.8 (36)
5 bedroom, direct Gulf access and salt water pool	$137,780	$461	80%	5	2	3	$260	✅	❌	✅	Y / Y	⭐️ 4.8 (81)
Sonne, Sommer und Urlaubsgefühl	$66,787	$312	55%	5	4	4	$180	✅	✅	✅	Y / Y	⭐️ 5 (5)
Unmatched Luxury with Gulf Access, Pool & Spa	$171,362	$625	74%	5	4	5	$325	✅	✅	❌	Y / Y	⭐️ 5 (2)
Luxe Canal Villa	$249,409	$876	77%	5	4	6	$450	✅	✅	❌	Y / Y	⭐️ 5 (2)
Southern Slice of Heaven- 2 Master Suites	$55,634	$239	61%	5	3	5	$350	✅	❌	❌	Y / Y	⭐️ 5 (9)
Kanal Villa Helen in Cape Coral	$43,920	$375	32%	5	4	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
Ferienvilla Sunrise Florida	$53,328	$310	47%	5	4	7	$310	✅	✅	❌	Y / Y	⭐️ 4.8 (3)
VILLA ERIKA - Waterfront / Gulf Access Pool Home	$201,544	$494	100%	5	3	7	$425	✅	✅	✅	Y / Y	⭐️ 5 (8)

Return Metrics

-9.42% 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)	-$34,809	-$69,619	-$104,428	-$139,238	-$174,048	-$348,096	-$1,044,288
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,240,000	$1,240,000	$1,240,000	$1,240,000	$1,240,000	$1,240,000	$1,240,000
Down Payment	$310,000	$310,000	$310,000	$310,000	$310,000	$310,000	$310,000
Property Appreciation	$46,500	$94,395	$143,726	$194,538	$246,874	$533,070	$2,212,256
Total Return	$1,561,690	$1,574,775	$1,589,297	$1,605,300	$1,622,826	$1,734,974	$2,717,967

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.42%

Cap Rate

4.49%

Return on Investment

7.28%

1839 Everest Pkwy Cape Coral, FL, 33904

5 bed • 4 bath • 15 guests

Purchase Price

Est. $7,434/mo

This property is for sale!

Contact Agent

Cape Coral

Guide

Zoning

Market

Guide

Laws

Market Data

$95,895

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $360/night at 54% occupancy ($71,003.43). Airbtics projects $559/night at 59% occupancy ($95,894).

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$107,867

Avg annual revenue

59%

Avg occupancy rate

$445

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

$100k

$175k

$250k

-$34,810

Profit

Revenue

$95,895

Operating Expenses

$26,146

Operating Income

$69,748

Mortgage & Taxes

$104,558

Profit (Cash Flow)

-$34,810

$369,500

Cash Investment

Down Payment

$310,000

Renos & Furnishing

$13,000

Closing Costs

$46,500

Total

$369,500

DSCR Ratio

Weak

0.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.42%

Cap Rate

4.49%

Return on Investment

7.28%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$73,565

Deductible property tax

$15,345

Your total deduction

$368,035

Your adjusted annual income

$150,000 - $368,035 = -$218,035

Taxes on -$218,035 (30%)

-$65,411

Your old tax bill

$45,000

Your new tax bill

-$65,411

Estimated tax savings

$110,411

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -