BNBCalc Short Term Rental Investment Analysis 34 Clipper Ct

2 bed • 1.5 bath • 4 guests • $375,900

BNB

Calc

Annual Revenue

$31,553

Profit (Cash Flow)

-$11,586

Cap Rate

3.7%

Annual Revenue

$31,553

AirDNA projects $219/night at 58% occupancy ($46,393). Airbtics projects $163/night at 53% occupancy ($31,553). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 53% occupancy rate, $163 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,813	$32,471	$38,821	$40,815
Occupancy	49%	54%	61%	67%
Nightly Rate	$158	$163	$174	$184

Seasonality (Profit by Month)

Return Metrics

-12.48% 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)	-$11,585	-$23,171	-$34,756	-$46,342	-$57,927	-$115,855	-$347,566
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,692	$7,613	$11,775	$16,195	$20,886	$49,060	$300,720
Down Payment	$75,180	$75,180	$75,180	$75,180	$75,180	$75,180	$75,180
Property Appreciation	$11,277	$22,892	$34,856	$47,178	$59,871	$129,278	$536,507
Total Return	$78,564	$82,514	$87,055	$92,211	$98,010	$137,662	$564,841

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.48%

Cap Rate

3.66%

Return on Investment

3.64%

34 Clipper Ct St. Augustine Beach, Florida, 32080-6553

2 bed • 1.5 bath • 4 guests

Purchase Price

Est. $1,803/mo

Inquire about this property

Contact Agent

$279,100

Zestimate

$31,553

Annual Revenue

BNBCalc predicts this property will get $163 per night with 53% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

-$11,586

Profit

Revenue

$31,553

Operating Expenses

$17,782

Operating Income

$13,771

Mortgage & Taxes

$25,357

Profit (Cash Flow)

-$11,586

$92,832

Cash Investment

Down Payment

$75,180

Renos & Furnishing

$6,375

Closing Costs

$11,277

Total

$92,832

DSCR Ratio

Weak

0.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.48%

Cap Rate

3.66%

Return on Investment

3.64%

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

$17,841

Deductible property tax

$3,721

Your total deduction

$49,705

Your adjusted annual income

$150,000 - $49,705 = $100,295

Taxes on $100,295 (30%)

$30,088

Your old tax bill

$45,000

Your new tax bill

$30,088

Estimated tax savings

$14,912

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:

1985

Size:

947 sqft

Type:

CONDO

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
11 Clipper Ct	2	2	947	-	1985	$358,000	52
620 A1a Beach Blvd Unit 15	-	-	950	-	1983	$400,000	-
255 Atlantis Cir Unit 201	3	2	1,394	-	2003	$582,500	28
275 Atlantis Cir Unit 202	3	2	1,377	-	2003	$555,000	62
16 12th St Apt C	-	-	1,670	-	1997	$439,500	-
47 Clipper Ct	2	2	947	-	1985	$316,500	45
620 A1a Beach Blvd Unit 7	2	2	950	-	1983	$740,000	83
235 Atlantis Cir Unit 205	3	2	1,377	-	2003	$525,000	-
200 16th St Unit 101b	-	-	1,261	-	1986	$344,900	-
265 Atlantis Cir Unit 305	-	-	1,377	-	2003	$555,000	-

Property Details

MLS Status: N/A

Property Use: Condominium

Stories: 0

Lot size: -

Building area: 947 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 163112 0534

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $223,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $438,195

Sale history

Date	Sale Price	% Financed	Buyer
12/19/20	$0	0%	Shearwater Properties Llc
11/07/19	$160,000	0%	Lee J Eubanks
01/31/07	$260,000	80%	Thomas John, Annita John

Ownership

Name: Shearwater Properties Llc

Owner Occupied: No

Owner Mailing Address: 4354 Seabreeze Dr, Jacksonville Beach, Fl 32250

Years Owned: 51

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 80%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: R. B. Hunt Elementary School with 10/10 star rating
Middle School: Sebastian Middle School with 5/10 star rating
High School: St. Augustine High School with 5/10 star rating