Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 300 64th Ave 426, St Pete Beach, FL 33706

2 bed • 2 bath • 6 guests • $419,900

BNB

Calc

Annual Revenue

$45,078

Profit (Cash Flow)

-$2,787

Cap Rate

6.1%

Annual Revenue

$45,078

Airbtics projects $187/night at 66% occupancy ($45,078). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 66% occupancy rate, $187 rate per night.

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

Percentiles25%50%75%90%
Revenue$36,135$44,540$66,101$91,546
Occupancy61%69%76%86%
Nightly Rate$149$161$222$274

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
$42,746
$163
65%
231$220✅✅❌Y / Y⭐️ 5 (5)
$74,155
$271
71%
231$220✅✅❌Y / Y⭐️ 5 (2)
$38,242
$161
60%
221$175✅✅❌Y / Y⭐️ 4.9 (13)
$26,460
$126
53%
221$175✅✅❌Y / Y⭐️ 5 (2)
$52,117
$146
86%
221$175✅✅❌Y / Y⭐️ 4.7 (19)
$45,216
$161
67%
221$175✅✅❌Y / Y⭐️ 5 (13)
$48,464
$140
86%
221$175✅✅❌Y / Y⭐️ 4.8 (13)
$49,414
$161
76%
221$175✅✅❌Y / Y⭐️ 4.8 (23)
$75,868
$242
77%
231$220✅✅❌Y / Y⭐️ 4.7 (3)

Return Metrics

-2.7% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$2,786-$5,573-$8,360-$11,147-$13,934-$27,869-$83,607
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$335,920$335,920$335,920$335,920$335,920$335,920$335,920
Down Payment$83,980$83,980$83,980$83,980$83,980$83,980$83,980
Property Appreciation$12,597$25,571$38,936$52,701$66,879$144,410$599,307
Total Return$429,710$439,898$450,475$461,453$472,844$536,441$935,600

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-2.7%

Cap Rate

6.08%

Return on Investment

13.51%

property-location

300 64th Ave 426 St Pete Beach, FL, 33706

2 bed • 2 bath • 6 guests

Est. $2,014/mo

Agent

Inquire about this property

Contact Agent

$45,078

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $187/night at 66% occupancy.

Top 61% of comparables

Top 31% of comparables

Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$47,623

Avg annual revenue

66%

Avg occupancy rate

$187

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

$40k

$60k

$75k

Sign up to see the data on 10 all comparables

-$2,787

Profit

Revenue

$45,078

Operating Expenses

$19,540

Operating Income

$25,538

Mortgage & Taxes

$28,325

Profit (Cash Flow)

-$2,787

$103,077

Cash Investment

Down Payment

$83,980

Renos & Furnishing

$6,500

Closing Costs

$12,597

Total

$103,077

DSCR Ratio

Weak

0.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.7%

Cap Rate

6.08%

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

$19,929

Deductible property tax

$4,157

Your total deduction

$45,283

Your adjusted annual income

$150,000 - $45,283 = $104,717

Taxes on $104,717 (30%)

$31,415

Your old tax bill

$45,000

Your new tax bill

$31,415

Estimated tax savings

$13,585

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com