Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 304 Summer Pl Loop, Clermont, FL, 34714

4 bed • 3 bath • 12 guests • $449,888

BNB

Calc

Annual Revenue

$51,134

Profit (Cash Flow)

$459

Cap Rate

6.8%

Annual Revenue

$51,134

AirDNA projects $189/night at 60% occupancy ($41,418). Airbtics projects $162/night at 68% occupancy ($40,235). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 70% occupancy rate, $200 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,095$41,918$57,169$69,465
Occupancy56%69%84%92%
Nightly Rate$143$161$177$196

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
$60,023
$174
92%
432$130✅✅❌Y / Y⭐️ 5 (41)
$32,163
$103
84%
433$165✅❌❌Y / Y⭐️ 4.5 (7)
$49,091
$171
77%
434$180✅✅❌Y / Y⭐️ 5 (31)
$60,400
$315
50%
42.51$95✅✅❌Y / Y⭐️ 5 (38)
$35,985
$128
69%
42.53$242✅❌❌Y / Y⭐️ 4.5 (15)
$35,216
$113
84%
433$235✅❌❌Y / Y⭐️ 4.5 (3)
$49,769
$152
87%
42.53$150✅❌❌Y / Y⭐️ 4.5 (34)
$43,805
$132
84%
42.53$165✅✅❌Y / Y⭐️ 4.5 (63)
$56,182
$144
100%
434$129✅✅❌Y / Y⭐️ 4.5 (38)
$48,216
$169
72%
421$338✅✅❌Y / Y⭐️ 0 (2)
$43,934
$166
66%
431$135✅❌❌Y / Y⭐️ 5 (4)
$37,477
$110
88%
42.54$235✅✅❌Y / Y⭐️ 0 (1)
$40,086
$154
59%
42.51$170✅✅❌Y / Y⭐️ 4 (16)
$33,968
$101
88%
42.53$165✅✅❌Y / Y⭐️ 4 (6)
$31,256
$140
61%
435$0✅✅❌Y / N⭐️ 5 (6)
$64,109
$174
99%
431$160✅✅✅Y / Y⭐️ 5 (93)
$37,600
$132
70%
432$180✅❌✅Y / Y⭐️ 4.5 (32)
$29,804
$144
56%
435$130✅✅❌Y / Y⭐️ 4.5 (8)
$56,845
$151
100%
42.54$129✅✅❌Y / Y⭐️ 4.5 (41)
$33,470
$160
55%
42.52$185✅❌❌Y / Y⭐️ 0 (0)
$76,602
$217
95%
435$95✅✅❌Y / Y⭐️ 0 (1)
$51,638
$195
71%
42.53$199✅✅❌Y / Y⭐️ 5 (4)
$36,708
$166
58%
433$240✅❌❌Y / Y⭐️ 4.7 (22)
$38,030
$161
64%
435$130✅✅❌Y / Y⭐️ 4.5 (8)
$36,307
$160
61%
42.56$160✅✅❌Y / Y⭐️ 5 (39)
$51,597
$212
61%
42.55$150✅✅❌Y / Y⭐️ 0 (1)
$58,709
$184
85%
42.53$199✅❌✅Y / Y⭐️ 0 (1)
$35,069
$177
52%
42.52$185✅❌❌Y / Y⭐️ 0 (0)
$33,040
$108
75%
42.55$150✅✅❌Y / Y⭐️ 4.5 (40)
$36,979
$175
52%
431$125✅✅❌Y / Y⭐️ 0 (0)
$52,031
$161
84%
436$150✅✅❌Y / Y⭐️ 5 (44)
$39,054
$155
68%
434$160✅✅❌Y / Y⭐️ 4.5 (52)
$39,556
$184
57%
42.51$261✅✅❌Y / Y⭐️ 5 (7)
$51,620
$177
78%
42.51$180✅❌✅Y / Y⭐️ 3.5 (25)
$26,316
$178
39%
42.53$200✅✅✅Y / Y⭐️ 4.5 (21)
$71,410
$237
81%
435$150✅❌❌Y / Y⭐️ 5 (28)
$24,609
$164
41%
42.55$0✅✅❌Y / Y⭐️ 5 (17)
$18,108
$137
32%
433$300✅✅❌Y / Y⭐️ 4.5 (21)
$21,333
$151
34%
433$370✅✅❌Y / Y⭐️ 4.5 (18)

Return Metrics

0.4% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$458$917$1,376$1,834$2,293$4,586$13,760
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$359,910$359,910$359,910$359,910$359,910$359,910$359,910
Down Payment$89,977$89,977$89,977$89,977$89,977$89,977$89,977
Property Appreciation$13,496$27,398$41,716$56,464$71,655$154,723$642,108
Total Return$463,843$478,203$492,980$508,187$523,836$609,198$1,105,757

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.4%

Cap Rate

6.84%

Return on Investment

16.08%

property-location

304 Summer Pl Loop Clermont, Florida, 34714

4 bed • 3 bath • 12 guests

Est. $2,158/mo

Agent

Inquire about this property

Contact Agent

Clermont

Zoning


Laws

20

Airbnb Investor Score

$458

Annual Profit

6.8%

Cap Rate

0.4%

Cash on Cash

$51,134

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $189/night at 60% occupancy.Projected nightly rate is $162/night at 68% occupancy.

Top 48% of comparables

Top 11% 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.

$42,491

Avg annual revenue

68%

Avg occupancy rate

$162

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

$35k

$55k

$80k

Sign up to see the data on 40 all comparables

$459

Profit

Revenue

$51,134

Operating Expenses

$20,327

Operating Income

$30,807

Mortgage & Taxes

$30,348

Profit (Cash Flow)

$459

$114,224

Cash Investment

Down Payment

$89,978

Renos & Furnishing

$10,750

Closing Costs

$13,497

Total

$114,224

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.4%

Cap Rate

6.84%

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

$21,352

Deductible property tax

$4,454

Your total deduction

$45,594

Your adjusted annual income

$150,000 - $45,594 = $104,406

Taxes on $104,406 (30%)

$31,322

Your old tax bill

$45,000

Your new tax bill

$31,322

Estimated tax savings

$13,678

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:

5,500 sqft

Year built:

2005

Size:

1,658 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Central, Electric

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 5,500 sqft
  • Building area: 1,658 sqft
  • Garage: Yes
  • Heating: Central, electric
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: Park/Greenbelt
  • Parking: Garage - Attached
  • Amenities: Dishwasher, Disposal, Dryer, Electric Water Heater, Exhaust Fan, Microwave, Range, Refrigerator, Washer
  • Price per square foot: $271

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 352426080100009800
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $347,580
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Schools

  • High School: East Ridge High School with 5/10 star rating