BNBCalc Short Term Rental Investment Analysis 302 Farnham M, Deerfield Beach, FL 33442

2 bed • 1 bath • 6 guests • $198,900

BNB

Calc

Annual Revenue

$31,250

Profit (Cash Flow)

$91

Cap Rate

6.8%

Annual Revenue

$31,250

Airbtics projects $138/night at 62% occupancy ($31,250). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 62% occupancy rate, $138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,478	$33,549	$45,504	$60,659
Occupancy	50%	65%	77%	88%
Nightly Rate	$116	$138	$158	$184

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely 2 Bedrooms rental unit with Pool	$54,121	$164	88%	2	1	1	$50	✅	❌	✅	Y / Y	⭐️ 4.9 (66)
Tranquil and spacious 2-bedroom	$20,077	$138	37%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Deerfield Beach 2 Bed Condo with Private Balcony	$43,033	$141	81%	2	2	5	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (19)
Gorgeous 2 Bedroom 2 Bath Condo	$23,525	$113	55%	2	2	14	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Newly Renovated 2 bedroom 2 bath Condo	$19,944	$102	53%	2	2	14	$125	❌	❌	❌	Y / Y	⭐️ 4.6 (49)
Deerfield Beach 2 Bed Condo w Private Balcony	$30,885	$129	63%	2	2	5	$99	✅	❌	✅	Y / Y	⭐️ 4.8 (71)
Super Deal - 2 bedroom 2 bath Condo	$16,731	$118	38%	2	2	14	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
2/2 Fully furnished Condo	$30,550	$118	70%	2	2	7	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Nice and Quiet 2 bedroom 2 bath condo	$18,471	$96	51%	2	2	14	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Modern Beach villa in a golf community	$52,538	$149	93%	2	2	28	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Apartment in Deerfield Beach	$36,119	$127	77%	2	2	20	$180	✅	❌	✅	Y / Y	⭐️ 5 (2)
2 Bedroom 2 Bath Condo on 2nd Floor	$23,380	$93	67%	2	2	14	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Modern Beach Villa on a Paradise Golf Course	$46,752	$135	92%	2	2	21	$200	✅	❌	❌	Y / Y	⭐️ 5 (24)
Nice 2BR/2BTH Deer Creek townhouse	$44,313	$185	65%	2	2	7	$170	❌	❌	✅	Y / Y	⭐️ 5 (4)
#2 Deer Creek Country Club 2 Bed 2 Bath Pets ok	$89,151	$192	94%	2	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (129)
#3 Deer Creek Country Club 2 Bed 2 Bath Pets OK	$63,754	$184	72%	2	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (102)
Entire Villa with Hot Tub, and Coffee Bar.	$37,929	$132	72%	2	1	2	$65	❌	✅	❌	Y / Y	⭐️ 4.7 (67)
Cozy place! RV Adventure !	$18,431	$85	58%	2	1	2	$20	❌	❌	❌	N / Y	⭐️ 4.2 (10)
La Casita	$36,218	$149	63%	2	1	1	$70	❌	❌	❌	N / N	⭐️ 4.7 (7)
Lovely 2-bedroom rental by beach	$39,261	$125	81%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Rent 2 bedroom with pool and private backyard	$46,175	$152	83%	2	1	4	$0	✅	❌	❌	Y / Y	⭐️ 4.4 (17)
The Modern style	$18,315	$139	36%	2	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (4)
Newly renovated modern apartment near beach	$50,245	$176	78%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (87)
Townhouse Near the Beach	$17,349	$158	30%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Maison mobile à louer à Pompano Beach	$14,092	$70	55%	2	1	2	$0	✅	❌	❌	Y / Y	⭐️ 3.6 (8)
La Casita- Single Family Home	$36,588	$145	66%	2	1	2	$80	❌	❌	❌	N / N	⭐️ 5 (5)
Cozy 2 bedroom Townhome	$49,203	$246	51%	2	2	2	$149	✅	❌	❌	Y / Y	⭐️ 5 (4)
Amazing condo available for your dream vacations.	$27,329	$131	57%	2	2	25	$170	✅	❌	❌	Y / Y	⭐️ 4.8 (35)
Relaxing 2br Getaway 10 Mins from the Beach!	$45,604	$144	82%	2	1	3	$75	❌	✅	✅	Y / Y	⭐️ 5 (5)
Your Perfect Getaway \| Pool \| GYM \| Free Parking	$41,639	$158	72%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Lake Front Townhouse	$24,894	$179	38%	2	3	1	$0	✅	✅	✅	Y / N	⭐️ 0 (0)
Vintage Chic	$23,604	$150	43%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (3)
Beautiful Lake Views	$17,121	$117	40%	2	2	60	$200	✅	✅	❌	Y / Y	⭐️ 5 (1)
The little dream RV	$18,117	$75	66%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (3)
Deerfield BeachTownhouse 2bedrm 2bath spring dates	$21,605	$106	50%	2	2	7	$199	❌	❌	✅	Y / Y	⭐️ 4.2 (27)
Maison mobile à Pompano Beach	$19,186	$75	67%	2	1	1	$50	✅	❌	❌	Y / N	⭐️ 4 (4)
Cozy & Cute 6 miles from the Beach	$59,422	$140	100%	2	2	3	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Condo 2/2 in Deerfield Beach Florida	$14,757	$56	72%	2	2	27	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (11)

Return Metrics

0.17% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$90	$181	$271	$362	$452	$905	$2,717
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,120	$159,120	$159,120	$159,120	$159,120	$159,120	$159,120
Down Payment	$39,780	$39,780	$39,780	$39,780	$39,780	$39,780	$39,780
Property Appreciation	$5,967	$12,113	$18,443	$24,963	$31,679	$68,404	$283,882
Total Return	$204,957	$211,194	$217,615	$224,225	$231,032	$268,210	$485,499

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.17%

Cap Rate

6.79%

Return on Investment

15.4%

302 Farnham M Deerfield Beach, FL, 33442

2 bed • 1 bath • 6 guests

Purchase Price

Est. $954/mo

Inquire about this property

Contact Agent

Deerfield Beach

Zoning

Laws

$31,250

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $138/night at 62% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$33,225

Avg annual revenue

62%

Avg occupancy rate

$138

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

$10k

$35k

$60k

$90k

$91

Profit

Revenue

$31,250

Operating Expenses

$17,743

Operating Income

$13,508

Mortgage & Taxes

$13,417

Profit (Cash Flow)

$91

$51,997

Cash Investment

Down Payment

$39,780

Renos & Furnishing

$6,250

Closing Costs

$5,967

Total

$51,997

DSCR Ratio

Acceptable

1.01

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.17%

Cap Rate

6.79%

Return on Investment

15.4%

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

$9,440

Deductible property tax

$1,969

Your total deduction

$20,477

Your adjusted annual income

$150,000 - $20,477 = $129,523

Taxes on $129,523 (30%)

$38,857

Your old tax bill

$45,000

Your new tax bill

$38,857

Estimated tax savings

$6,143

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