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}

Percentiles	25%	50%	75%	90%
Revenue	$38,378	$60,707	$88,305	$150,146
Occupancy	59%	67%	81%	95%
Nightly Rate	$172	$239	$288	$420

Seasonality (Profit by Month)

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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

307.47%

Cap Rate

191.22%

Return on Investment

314.1%

2052 Isla Vista Ln Naples, FL, 34105

3 bed • 5 bath • 9 guests

Purchase Price

Est. $120/mo

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.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

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

$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

Revenue Appreciation

Cash on Cash Return

307.47%

Cap Rate

191.22%

Return on Investment

314.1%

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: -