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 2821 Coral Way, Punta Gorda, FL, 33950

3 bed • 2 bath • 9 guests • $570,000

BNB

Calc

Annual Revenue

$62,924

Profit (Cash Flow)

$2,614

Cap Rate

7.2%

Annual Revenue

$62,924

AirDNA projects $294/night at 55% occupancy ($59,059). Airbtics projects $292/night at 59% occupancy ($62,924). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $292 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,770$62,757$86,360$125,010
Occupancy45%60%71%82%
Nightly Rate$231$281$325$407

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
Spotless 3-bedroom Waterfront Home. Heated pool.
$70,763
$270
71%
323$200✅❌✅Y / Y⭐️ 5 (25)
Bring your Sailboat to this 160' seawall property
$85,999
$323
72%
323$200✅❌❌Y / Y⭐️ 5 (18)
Punta Gorda Getaway w/ Canal Access & Lanai!
$107,947
$330
88%
332$207✅❌❌Y / Y⭐️ 5 (22)
PGI Waterfront w/13.5K Boat Lift & Saltwater Pool
$102,963
$415
62%
323$350✅❌✅Y / Y⭐️ 5 (10)
V Tranquility-Waterfront Luxury in Punta Gorda, FL
$83,724
$525
43%
322$250✅❌❌Y / Y⭐️ 5 (21)
*NEW* Stunning Home Newly Renovated, Canal Views
$123,356
$405
82%
333$165✅❌❌Y / Y⭐️ 5 (40)
Punta Gorda Canal Home w/ Private Pool!
$62,657
$276
60%
322$207✅❌✅Y / Y⭐️ 5 (15)
Punta Gorda Isles Gem with Saltwater Spool
$52,576
$221
65%
324$0✅❌❌Y / Y⭐️ 5 (144)
A Slice of Heaven in Punta Gorda Isles!
$57,266
$407
30%
32.54$325✅❌❌Y / Y⭐️ 5 (7)
Punta Gorda Canalfront Vacation Pool Home
$86,651
$390
60%
331$300✅✅❌Y / Y⭐️ 0 (2)
Peaceful PGI Getaway
$50,840
$222
60%
323$175✅❌❌Y / Y⭐️ 5 (91)
NEW-Coastal Azul-Private Pool, Dock, Water Views!
$33,720
$239
34%
322$200✅❌❌Y / Y⭐️ 4.8 (32)
Punta Gorda Isles 3 bedroom Canal Home with Pool
$54,994
$334
44%
34.51$300✅❌✅Y / Y⭐️ 5 (4)
Punta Gorda Isles Pool/Spa Canal Home with dock
$70,306
$328
57%
321$260✅❌❌Y / Y⭐️ 0 (1)
The Canal House, Pool, Pet Friendly, Kayaks, Bikes
$50,503
$318
42%
321$225✅❌✅Y / Y⭐️ 5 (11)
Harbors Edge Retreat (no fee for heated pool!)
$59,342
$229
69%
323$250✅❌✅Y / Y⭐️ 5 (24)
The Lighthouse PGI - historic and iconic Landmark
$76,701
$453
46%
332$180✅❌✅Y / Y⭐️ 5 (36)
Punta Gorda Isles 3 bedroom Pool Home on Canal
$56,893
$290
53%
325$260✅❌✅Y / Y⭐️ 5 (14)
Punta Gorda Isles Pool Home on Canal
$58,463
$293
54%
321$225✅❌❌Y / Y⭐️ 0 (2)
Gulf Access Getaway in Punta Gorda
$31,497
$206
40%
323$150✅❌❌Y / Y⭐️ 4.5 (9)
Spacious Canal Front Pool Home - Pet Friendly!
$63,286
$232
71%
327$130✅❌✅Y / Y⭐️ 4.5 (8)
Peaceful Canal Home
$60,883
$268
59%
32.55$150✅❌❌Y / Y⭐️ 5 (11)
Retreat by the Sea in PGI
$82,829
$299
69%
323$275✅✅❌Y / Y⭐️ 5 (5)
Punta Gorda Isles Pool/Spa Home on Canal/ bikes
$73,102
$281
70%
321$275✅✅✅Y / Y⭐️ 0 (2)
Waterfront home in beautiful Punta Gorda Isles
$29,842
$152
51%
323$135❌❌✅Y / Y⭐️ 5 (22)
*Pet friendly* home near beach Fisherman's Village
$51,460
$190
74%
321$0❌❌✅Y / Y⭐️ 5 (17)
Serenity@Punta Gorda Isles-Pool,Fish,Golf,Bike
$63,245
$295
57%
323$250✅❌❌Y / Y⭐️ 5 (40)
Punta Gorda Isles, Waterfront, Gulf Access, Dock
$45,427
$208
59%
333$295❌❌✅Y / Y⭐️ 5 (12)
Fantastic! Luxury-Remodel-Pool
$65,920
$217
83%
327$0✅❌❌Y / Y⭐️ 5 (11)
Peaceful Pool Home in Punta Gorda Isles on Canal
$45,692
$154
74%
322$295✅❌✅Y / Y⭐️ 4.8 (13)
Canal home with a beautiful sunset view!
$65,156
$258
69%
325$150✅❌❌Y / Y⭐️ 5 (38)
Bird Section Punta Gorda, Pet Friendly, Kayaks
$41,804
$324
35%
321$225✅❌✅Y / Y⭐️ 5 (5)
Most high-end Luxury Waterfront in Punta Gorda
$80,342
$439
48%
332$300✅✅❌Y / Y⭐️ 5 (15)
Magnificent! Huge dock and pool!
$89,078
$270
89%
327$175✅❌❌Y / Y⭐️ 5 (3)
PGI Waterfront, Pool, Pet Friendly Home elect/wifi
$41,990
$263
43%
323$295✅❌✅Y / Y⭐️ 5 (17)
Weekly/Monthly Discounts on this Gorgeous Home!
$69,168
$308
61%
323$200✅❌❌Y / Y⭐️ 5 (12)
PGI Private Waterfront Home
$35,875
$255
34%
322$400✅✅✅Y / Y⭐️ 5 (17)
Waterfront Bliss: Luxury Pool Home
$43,848
$306
38%
323$250✅❌✅Y / Y⭐️ 5 (9)
Spacious Waterfront Escape with Sun-Soaked Pool
$75,344
$282
73%
324$0✅❌❌Y / Y⭐️ 5 (4)
Location! Waterfront home
$73,012
$207
94%
327$175✅❌❌Y / Y⭐️ 5 (10)

Return Metrics

1.87% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,613$5,227$7,841$10,454$13,068$26,136$78,410
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$5,599$11,544$17,856$24,557$31,672$74,393$456,000
Down Payment$114,000$114,000$114,000$114,000$114,000$114,000$114,000
Property Appreciation$17,100$34,713$52,854$71,540$90,786$196,032$813,539
Total Return$139,313$165,485$192,552$220,552$249,526$410,562$1,461,950

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.87%

Cap Rate

7.2%

Return on Investment

18.13%

property-location

2821 Coral Way Punta Gorda, Florida, 33950

3 bed • 2 bath • 9 guests

Est. $2,734/mo

Agent

Inquire about this property

Contact Agent

27

Airbnb Investor Score

$2,613

Annual Profit

7.2%

Cap Rate

1.9%

Cash on Cash

$62,924

Annual Revenue

BNBCalc predicts this property will get $292 per night with 59% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 56% 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.

$64,361

Avg annual revenue

59%

Avg occupancy rate

$292

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

$60k

$90k

$125k

Sign up to see the data on 40 all comparables

$2,614

Profit

Revenue

$62,924

Operating Expenses

$21,860

Operating Income

$41,064

Mortgage & Taxes

$38,450

Profit (Cash Flow)

$2,614

$139,600

Cash Investment

Down Payment

$114,000

Renos & Furnishing

$8,500

Closing Costs

$17,100

Total

$139,600

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.87%

Cap Rate

7.2%

Profit (Cummulative)

$2,614

$5,600

$8,500

$17,100

$0

Total Gain

$25,313

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

$27,053

Deductible property tax

$5,643

Your total deduction

$55,028

Your adjusted annual income

$150,000 - $55,028 = $94,972


Taxes on $94,972 (30%)

$28,492

Your old tax bill

$45,000

Your new tax bill

$28,492


Estimated tax savings

$16,508

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:

9,599 sqft

Year built:

1973

Size:

1,748 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Central

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 9,599 sqft
  • Building area: 1,748 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air, Wall/Window Unit(s)
  • View: Pool, Canal
  • Parking: Driveway, Garage Door Opener
  • Amenities: Dishwasher, Disposal, Dryer, Electric Water Heater, Exhaust Fan, Microwave, Range, Refrigerator, Water Softener
  • Price per square foot: $340

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 412211352007
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $679,344
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Elementary School: Sallie Jones Elementary School with 7/10 star rating
  • Middle School: Punta Gorda Middle School with 4/10 star rating
  • High School: Charlotte High School with 5/10 star rating