BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2052 Isla Vista Ln, Naples, FL 34105

3 bed • 5 bath • 9 guests • $25,000

BNB

Calc

Annual Revenue

$70,675

Profit (Cash Flow)

$46,121

Cap Rate

191.2%

Annual Revenue

$70,675

AirDNA projects $258/night at 75% occupancy ($70,674). Airbtics projects $251/night at 69% occupancy ($63,256). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, $258 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,378$60,707$88,305$150,146
Occupancy59%67%81%95%
Nightly Rate$172$239$288$420

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
Spacious+Cozy Home, near the beach, heated pool.
$44,173
$186
62%
332$180✅❌✅Y / Y⭐️ 5 (41)
Amazing 3-Bed Home Escape. Privacy! Central Naples
$30,255
$113
66%
312$150❌❌❌Y / Y⭐️ 5 (100)
Lux Boho~Heated Pool~10 Mins Beach~7 min 5th Ave
$126,310
$445
76%
332$150✅❌❌Y / Y⭐️ 5 (100)
Private Oasis in the ♥ of Naples ☀Heated Pool/Spa☀
$61,619
$257
62%
333$250✅✅❌Y / Y⭐️ 5 (86)
Stylish and Cozy Naples Retreat
$77,814
$288
68%
322$350❌❌✅Y / Y⭐️ 4.7 (14)
BEACH house w/POOL & GAME ROOM!
$64,641
$244
67%
323$200✅❌❌Y / Y⭐️ 5 (17)
Naples Fl , Paradise Pool Home
$70,596
$275
66%
322$225✅❌✅Y / Y⭐️ 4.9 (34)
Naples Family Stay/ Pool Access
$66,010
$290
60%
332$125✅❌✅Y / Y⭐️ 4.8 (11)
Attention Naples Lovers! Entire Home w/Pool&HotTub
$73,333
$245
80%
324$200✅✅❌Y / Y⭐️ 5 (51)
Charming Naples Home w/ Patio ~ 5 Mi to Beach
$42,699
$154
73%
323$258❌❌✅Y / Y⭐️ 4.5 (17)
Prime Vacation Haven: Enjoy Naples in Style
$49,646
$183
69%
322$350✅❌✅Y / Y⭐️ 4.7 (14)
POOL HOUSE, CLOSE TO THE BEACH & DOWN TOWN NAPLES!
$108,355
$420
69%
322$350✅❌❌Y / Y⭐️ 5 (113)
3 Bedroom, 2 Bath Condo in heart of Naples!
$40,786
$187
59%
327$120❌❌❌Y / Y⭐️ 4.8 (8)
Freshly Remodeled 1970’s Single Story Villa
$54,461
$248
60%
321$0❌❌✅Y / Y⭐️ 4.8 (4)
Stylish Home w/ Heated Pool & Yard, BBQ
$65,259
$174
99%
323$275✅❌❌Y / Y⭐️ 5 (27)
Entire Private Pool Home-Gulf Access-Newly Redone
$78,109
$243
85%
321$299✅❌✅Y / Y⭐️ 5 (13)
Hidden Value
$46,672
$168
72%
322$200❌✅❌Y / Y⭐️ 4.9 (37)
Three Palms Oasis - 2 Miles to Beach and 5th Ave
$55,714
$156
93%
321$150❌❌❌Y / Y⭐️ 5 (84)
Naples North Tropical Bungalow
$31,101
$120
63%
322$150❌❌❌Y / Y⭐️ 4.8 (141)
Naples Lakefront Listing ~ Private Heated Pool!
$83,415
$321
71%
327$250✅❌❌Y / Y⭐️ 5 (18)
1 Mile to Beach! Pool, King Bed, BBQ, Games
$65,831
$178
95%
323$275✅❌✅Y / Y⭐️ 5 (97)
Naples for dreams and Relax with the whole family
$44,087
$147
73%
321$200❌❌✅Y / Y⭐️ 4.9 (47)
Beach Cottage Get Away
$29,339
$218
33%
323$249✅✅❌Y / Y⭐️ 5 (14)
Elegant house w/heated Private Pool
$60,558
$167
98%
325$145✅❌✅Y / Y⭐️ 5 (65)
Pool Home Near Downtown, 5th Ave, Beaches & Pier
$70,749
$216
84%
323$250✅❌✅Y / Y⭐️ 5 (44)
Beautiful 3 bdr retreat near all
$24,688
$143
46%
327$150❌❌❌Y / Y⭐️ 5 (5)
Briarwood: Heated Pool/spa/awning/outdoor kitchen
$93,240
$415
61%
337$295✅✅❌Y / Y⭐️ 5 (2)
PRICE-DROP! Ultra Private Oasis - Pool Home!
$137,010
$335
100%
337$450✅❌❌Y / Y⭐️ 5 (1)
In Town Naples Zen Retreat
$37,111
$121
76%
322$150❌❌❌Y / Y⭐️ 4.8 (175)
Naples Pool House !
$71,370
$300
65%
323$150✅❌❌Y / Y⭐️ 5 (47)
Naples Villa Heated Pool 1.3M to beach-11 People
$90,224
$558
44%
323$300✅❌✅Y / Y⭐️ 5 (23)
Naples Home w/ Private Pool: 6 Mi to Dtwn!
$44,571
$216
52%
324$258✅❌❌Y / Y⭐️ 4.7 (30)
Cozy Lake View: Pickle ball, Tennis, Pool, Gym
$56,333
$160
95%
323$125✅✅❌Y / Y⭐️ 4.9 (15)
Close to Everything! Stylish Home w/ Pool & Spa
$164,448
$474
93%
324$275✅✅✅Y / Y⭐️ 5 (30)
Paradise Pool House for 6/Chefs Kitchen/BBQ/Nr Bea
$55,647
$265
51%
322$250✅❌✅Y / Y⭐️ 5 (27)
Naple's PoolsideParadise
$58,461
$279
56%
322$150✅❌❌Y / Y⭐️ 5 (13)
Poinciana Oasis - Cozy beach home w/ heated pool
$44,737
$280
40%
323$275✅❌✅Y / Y⭐️ 4.8 (32)
The Malaga House
$76,792
$225
90%
323$250✅❌✅Y / Y⭐️ 5 (10)
Private Villa in Gorgeous Resort-Style Community
$76,759
$428
49%
337$200✅✅❌Y / Y⭐️ 5 (8)
Coastal Haven
$37,744
$235
43%
325$250✅✅✅Y / Y⭐️ 4.9 (13)

Return Metrics

307.47% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$46,120$92,241$138,361$184,482$230,602$461,205$1,383,617
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$20,000$20,000$20,000$20,000$20,000$20,000$20,000
Down Payment$5,000$5,000$5,000$5,000$5,000$5,000$5,000
Property Appreciation$750$1,522$2,318$3,137$3,981$8,597$35,681
Total Return$71,870$118,763$165,679$212,620$259,584$494,803$1,444,298

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

307.47%

Cap Rate

191.22%

Return on Investment

314.1%

property-location

2052 Isla Vista Ln Naples, FL, 34105

3 bed • 5 bath • 9 guests

Est. $120/mo

Agent

This property is for sale!

Contact Agent

2499

Airbnb Investor Score

$46,120

Annual Profit

191.2%

Cap Rate

307.5%

Cash on Cash

$70,675

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $258/night at 75% occupancy.Projected nightly rate is $251/night at 69% occupancy.

Top 31% 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.

$65,266

Avg annual revenue

69%

Avg occupancy rate

$251

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

$25k

$70k

$115k

$165k

Sign up to see the data on 40 all comparables

$46,121

Profit

Revenue

$70,675

Operating Expenses

$22,868

Operating Income

$47,807

Mortgage & Taxes

$1,686

Profit (Cash Flow)

$46,121

$15,000

Cash Investment

Down Payment

$5,000

Renos & Furnishing

$9,250

Closing Costs

$750

Total

$15,000

DSCR Ratio

Strong

28.35

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

307.47%

Cap Rate

191.22%

Profit (Cummulative)

$46,121

$20,000

$9,250

$750

$0

Total Gain

$47,116

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

$1,187

Deductible property tax

$247

Your total deduction

-$42,367

Your adjusted annual income

$150,000 - -$42,367 = $192,367


Taxes on $192,367 (30%)

$57,710

Your old tax bill

$45,000

Your new tax bill

$57,710


Estimated tax savings

-$12,710

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -