Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2352 SE Surrey Pl, Port St. Lucie, FL, 34952

4 bed • 2 bath • 12 guests • $393,700

BNB

Calc

Annual Revenue

$74,159

Profit (Cash Flow)

$22,015

Cap Rate

12.9%

Annual Revenue

$74,159

AirDNA projects $272/night at 53% occupancy ($52,653). Airbtics projects $282/night at 72% occupancy ($74,159). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $282 rate per night.

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

Percentiles25%50%75%90%
Revenue$46,999$73,332$108,457$146,297
Occupancy57%75%87%96%
Nightly Rate$219$260$331$406

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
$52,104
$368
35%
432$225✅❌❌Y / Y⭐️ 5 (15)
$77,119
$342
59%
433$200✅❌❌Y / Y⭐️ 4.5 (41)
$72,246
$327
60%
435$200✅❌❌Y / Y⭐️ 4.9 (24)
$123,495
$358
93%
421$75✅❌✅Y / Y⭐️ 5 (49)
$55,003
$206
70%
423$150❌❌✅Y / Y⭐️ 5 (38)
$45,983
$154
76%
422$130✅❌✅Y / Y⭐️ 5 (56)
$66,764
$240
72%
422$250✅❌✅Y / Y⭐️ 5 (26)
$57,104
$269
58%
433$235✅❌❌Y / Y⭐️ 5 (46)
$97,927
$328
79%
42.52$220✅❌✅Y / Y⭐️ 5 (159)
$93,850
$290
87%
442$300✅❌✅Y / Y⭐️ 5 (80)
$59,736
$238
67%
433$50✅❌❌Y / Y⭐️ 4.5 (90)
$157,196
$499
85%
434$295✅❌✅Y / Y⭐️ 5 (83)
$51,812
$249
54%
422$200✅❌✅Y / Y⭐️ 4.8 (59)
$63,619
$217
76%
421$180✅❌✅Y / Y⭐️ 5 (27)
$102,257
$417
67%
422$0✅❌✅Y / Y⭐️ 5 (127)
$65,165
$315
54%
423$300✅✅✅Y / Y⭐️ 5 (51)
$91,005
$263
92%
42.52$250✅✅✅Y / Y⭐️ 5 (30)
$51,143
$234
55%
424$275✅❌✅Y / Y⭐️ 5 (8)
$48,856
$235
54%
422$200✅❌✅Y / Y⭐️ 5 (25)
$59,585
$220
74%
432$0✅✅❌Y / Y⭐️ 5 (10)
$69,328
$246
77%
423$0✅❌❌Y / Y⭐️ 5 (71)
$128,044
$405
85%
43.52$300✅❌❌Y / Y⭐️ 4.5 (25)
$80,342
$215
96%
423$160❌❌✅Y / Y⭐️ 5 (16)
$52,835
$390
35%
433$275✅❌✅Y / Y⭐️ 0 (2)
$108,565
$276
100%
425$225✅❌❌Y / Y⭐️ 5 (51)
$141,550
$455
85%
433$0✅✅✅Y / Y⭐️ 5 (14)
$64,858
$227
73%
422$200❌❌✅Y / Y⭐️ 5 (11)
$52,989
$162
72%
422$200✅❌❌Y / Y⭐️ 5 (38)
$59,584
$182
89%
427$150✅✅❌Y / Y⭐️ 5 (29)
$35,918
$206
45%
432$250✅✅❌Y / Y⭐️ 5 (47)
$46,508
$258
46%
422$150❌❌✅Y / Y⭐️ 5 (10)
$93,725
$291
88%
42.53$0✅✅✅Y / Y⭐️ 5 (13)
$90,044
$234
100%
436$160✅✅❌Y / Y⭐️ 5 (13)
$103,652
$295
96%
423$0✅❌❌Y / Y⭐️ 5 (18)
$81,880
$476
47%
42.52$0✅❌❌Y / Y⭐️ 0 (0)
$106,934
$324
86%
423$207❌❌✅Y / Y⭐️ 5 (11)
$70,472
$185
100%
423$200❌❌✅Y / Y⭐️ 5 (1)
$132,126
$361
100%
433$0✅✅❌Y / Y⭐️ 5 (8)
$20,688
$157
36%
421$0❌❌✅Y / N⭐️ 4.5 (8)
$57,999
$186
84%
4220$200✅✅❌Y / Y⭐️ 5 (3)

Return Metrics

31.65% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$22,014$44,029$66,044$88,058$110,073$220,146$660,440
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$346,456$346,456$346,456$346,456$346,456$346,456$346,456
Down Payment$47,244$47,244$47,244$47,244$47,244$47,244$47,244
Property Appreciation$11,811$23,976$36,506$49,412$62,706$135,399$561,913
Total Return$427,525$461,705$496,250$531,171$566,479$749,246$1,616,053

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

31.65%

Cap Rate

12.91%

Return on Investment

54.74%

property-location

2352 SE Surrey Pl Port St. Lucie, Florida, 34952

4 bed • 2 bath • 12 guests

Est. $1,888/mo

Agent

Inquire about this property

Contact Agent

$393,700

Zestimate

Port St. Lucie

Guide

Zoning

Guide


Laws

155

Airbnb Investor Score

$22,014

Annual Profit

12.9%

Cap Rate

31.7%

Cash on Cash

$74,159

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $272/night at 53% occupancy.Projected nightly rate is $282/night at 72% occupancy.

Top 58% of comparables

Top 44% 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.

$77,250

Avg annual revenue

72%

Avg occupancy rate

$282

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

$65k

$110k

$160k

Sign up to see the data on 40 all comparables

$22,015

Profit

Revenue

$74,159

Operating Expenses

$23,321

Operating Income

$50,838

Mortgage & Taxes

$28,824

Profit (Cash Flow)

$22,015

$69,555

Cash Investment

Down Payment

$47,244

Renos & Furnishing

$10,500

Closing Costs

$11,811

Total

$69,555

DSCR Ratio

Strong

1.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

31.65%

Cap Rate

12.91%

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

$20,554

Deductible property tax

$3,898

Your total deduction

$18,040

Your adjusted annual income

$150,000 - $18,040 = $131,960

Taxes on $131,960 (30%)

$39,588

Your old tax bill

$45,000

Your new tax bill

$39,588

Estimated tax savings

$5,412

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:

10,454 sqft

Year built:

2020

Size:

1,824 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Forced air

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 10,454 sqft
  • Building area: 1,824 sqft
  • Garage: No
  • Heating: Forced air
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: Garage - Attached
  • Amenities: -
  • Price per square foot: $217

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 342069518200006
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $332,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $397,200

Schools

  • Elementary School: Mariposa Elementary School with 2/10 star rating
  • Middle School: Southport Middle School with 5/10 star rating
  • High School: Port St. Lucie High School with 4/10 star rating