BNBCalc Short Term Rental Investment Analysis 2609 Stockbridge Sq Sw, Vero Beach, FL 32962

3 bed • 2 bath • 9 guests • $275,000

BNB

Calc

Annual Revenue

$36,291

Profit (Cash Flow)

-$658

Cap Rate

6.5%

Annual Revenue

$36,291

AirDNA projects $264/night at 51% occupancy ($49,176). Airbtics projects $144/night at 69% occupancy ($36,290). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $144 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,148	$36,647	$46,856	$50,484
Occupancy	60%	71%	83%	84%
Nightly Rate	$122	$130	$152	$202

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Jodi's House	$17,714	$121	40%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (90)
Vero Villa- Your Relaxing Vacation Home Awaits.	$36,234	$132	75%	3	2	3	$0	❌	✅	✅	Y / Y	⭐️ 4.8 (47)
Vero2, renovated, pool, fence,ok dogs, beach 8 mi.	$49,733	$158	86%	3	2	7	$0	✅	❌	✅	Y / Y	⭐️ 5 (20)
Cozy 3-bedroom cottage 10 minutes from the beach.	$26,440	$129	56%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Vero Beach Spa Home, Mins to Beach, Pet Friendly	$27,670	$90	84%	3	1	3	$0	❌	✅	✅	Y / Y	⭐️ 5 (8)
Relaxing home 12 mins from the beach	$41,032	$124	83%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Beautiful Heated Pool Home 10 mins from the Beach!	$57,251	$237	66%	3	3	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Blue Bella \| Relaxing Oasis 12 Mins to Beach	$29,583	$137	59%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Idealic Pool Home Near Beach!	$37,060	$122	83%	3	2	28	$300	✅	❌	✅	Y / Y	⭐️ 4.8 (4)
The Palm House Artsy Pool Home w/ Game Room	$48,798	$199	67%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (17)

Return Metrics

-0.91% 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)	-$657	-$1,315	-$1,973	-$2,631	-$3,288	-$6,577	-$19,733
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Down Payment	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000
Property Appreciation	$8,250	$16,747	$25,499	$34,514	$43,800	$94,577	$392,497
Total Return	$282,592	$290,431	$298,526	$306,883	$315,511	$362,999	$647,763

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.91%

Cap Rate

6.5%

Return on Investment

14.34%

2609 Stockbridge Sq Sw Vero Beach, FL, 32962

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,319/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$657

Annual Profit

6.5%

Cap Rate

-0.9%

Cash on Cash

$36,291

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $264/night at 51% occupancy.Projected nightly rate is $144/night at 69% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$37,151

Avg annual revenue

69%

Avg occupancy rate

$144

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

$15k

$30k

$45k

$60k

-$658

Profit

Revenue

$36,291

Operating Expenses

$18,398

Operating Income

$17,893

Mortgage & Taxes

$18,551

Profit (Cash Flow)

-$658

$71,750

Cash Investment

Down Payment

$55,000

Renos & Furnishing

$8,500

Closing Costs

$8,250

Total

$71,750

DSCR Ratio

Weak

0.96

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.91%

Cap Rate

6.5%

Return on Investment

14.34%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$29,075

Your adjusted annual income

$150,000 - $29,075 = $120,925

Taxes on $120,925 (30%)

$36,278

Your old tax bill

$45,000

Your new tax bill

$36,278

Estimated tax savings

$8,722

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: -