BNBCalc Short Term Rental Investment Analysis 3522 Betty Ann Ct E

3 bed • 2 bath • 9 guests • $430,200

BNB

Calc

Annual Revenue

$31,338

Profit (Cash Flow)

-$15,436

Cap Rate

3.2%

Annual Revenue

$31,338

AirDNA projects $195/night at 44% occupancy ($31,337). Airbtics projects $298/night at 70% occupancy ($76,189). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 44% occupancy rate, $195 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,311	$73,671	$120,754	$176,660
Occupancy	60%	73%	81%	87%
Nightly Rate	$197	$269	$397	$541

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
🌴 Hot Tub•Heated Pool•Near Beach•Pet Friendly•EV🌴	$123,651	$424	78%	3	1	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (120)
10mn from the beach free parking	$28,757	$97	81%	3	1	1	$0	❌	❌	❌	Y / N	⭐️ 4 (16)
Cheerful 3bedroom/freeparking 10mn from the beach	$28,014	$86	89%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 3.2 (5)
Gorgeous Waterfront Home With Private Pool	$113,609	$412	74%	3	2	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (84)
Heated Saltwater Pool • Near Beach • Pet Friendly	$128,173	$412	85%	3	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (59)
Cinderella's Beach Cottage	$94,014	$280	87%	3	2	2	$157	✅	❌	✅	Y / Y	⭐️ 4.7 (62)
Sailfish Paradise. Close to PGA, Great Area.	$102,979	$312	86%	3	2	5	$250	✅	❌	✅	Y / Y	⭐️ 5 (52)
Perfect 3bedroom/10 minutes from the Beach.	$28,860	$83	95%	3	1	1	$0	❌	❌	✅	Y / N	⭐️ 3.8 (22)
Palm Beach Bliss w/ Pool l Large Backyard l Grill	$178,843	$640	73%	3	2	2	$210	✅	❌	❌	Y / Y	⭐️ 4.5 (49)
Stylish North Palm Beach Escape- Close to beaches!	$48,966	$262	49%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.9 (37)
Sunshine Escape	$62,035	$243	68%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (39)
Modern Palm Beach Gardens Home w/ Private Pool	$128,887	$541	64%	3	2	3	$216	✅	❌	✅	Y / Y	⭐️ 5 (13)
"Newly Updated 3 bed/2 bath Villa"	$48,548	$207	62%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Entire HOME 3BR 6p HotTub, Garden & Parking	$56,827	$181	82%	3	2	5	$150	❌	✅	✅	Y / Y	⭐️ 4.7 (19)
Tropical North Palm Beach Bungalow	$52,105	$178	77%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (57)
Poolside Haven l Solar Heated Pool l Near Beach	$72,560	$205	93%	3	2	7	$250	✅	❌	✅	Y / Y	⭐️ 5 (26)
Beautiful Home Retreat w/Pool in PBG	$149,382	$547	74%	3	2	1	$200	✅	❌	✅	Y / N	⭐️ 4.7 (8)
Charming townhome w/ private backyard & fire pit	$47,172	$264	47%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (44)
Heart of NPB, Tranquil Escape	$45,073	$190	59%	3	2	2	$230	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Fully remodeled! Huge backyard, Pool, Gazebo!	$120,308	$593	55%	3	2	6	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (37)
Darling Dogwood: Heated Pool, Waterfront Views	$97,904	$334	76%	3	2	3	$265	✅	❌	✅	Y / Y	⭐️ 5 (31)
Affordable 3Bed unit with freeparking on premises	$29,280	$100	80%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 3.8 (24)
Palm Beach Gardens Hidden Gem/Upscale Area	$73,956	$290	67%	3	2	5	$250	✅	❌	✅	Y / Y	⭐️ 5 (36)
Coastal Retreat 3 bedroom 2 bath with Hot Tub	$61,888	$229	70%	3	2	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (19)
Luxury Getaway in Palm Beach Gardens!	$155,784	$711	57%	3	2	4	$258	✅	❌	❌	Y / Y	⭐️ 5 (22)
Sea Grape Escape mid-century Oasis!	$84,937	$294	78%	3	2	4	$120	✅	❌	❌	Y / Y	⭐️ 5 (36)
Riviera Carefree Inn	$39,293	$129	79%	3	2	7	$175	❌	❌	❌	N / N	⭐️ 4.9 (8)
Villa Paradiso (Digsify) - Private Heated Pool	$59,972	$229	67%	3	2	2	$219	✅	❌	❌	Y / Y	⭐️ 4.9 (102)
1King 2Q bed 10MN from the beach	$18,976	$85	61%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Stunning 3 Bdrm Pool Home-Palm Beach Gardens	$73,047	$315	62%	3	2	5	$215	✅	❌	❌	Y / Y	⭐️ 4.8 (52)
Palm Beach Gardens Getaway with Private Pool Oasis	$35,342	$275	34%	3	2	5	$250	✅	❌	❌	Y / Y	⭐️ 5 (19)
Serenity Retreat Pool/Spa BBQ WiFi 3Bdrm 8 Min Bch	$90,505	$432	54%	3	2	1	$225	✅	✅	✅	Y / Y	⭐️ 5 (29)
3/2 Bungalow, location + value!	$41,847	$133	84%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (9)
Newly remodeled 3 bed&2 bath in Riviera Beach FL	$91,114	$260	94%	3	2	4	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Beautiful Home Oasis in the heart of PBG	$90,915	$345	72%	3	2	30	$200	✅	❌	✅	Y / Y	⭐️ 5 (2)
Sunny Hideaway, king bed, pergola, BBQ & fire pit	$61,491	$212	74%	3	2	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (46)
Palm Beach Gardens Apiary Retreat - 6 Mi to Beach!	$84,815	$387	59%	3	2	4	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Eagle's Way: Floridian Living Heated Pool, Sunroom	$127,103	$418	82%	3	2	3	$245	✅	❌	✅	Y / Y	⭐️ 4.7 (31)
Open concept 3 bedroom home with pool	$80,387	$393	55%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.9 (10)

Return Metrics

-13.78% 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)	-$15,435	-$30,871	-$46,307	-$61,743	-$77,179	-$154,359	-$463,078
Revenue Appreciation	$626	$1,266	$1,918	$2,583	$3,261	$6,862	$25,426
Home Equity	$344,160	$344,160	$344,160	$344,160	$344,160	$344,160	$344,160
Down Payment	$86,040	$86,040	$86,040	$86,040	$86,040	$86,040	$86,040
Property Appreciation	$12,906	$26,199	$39,891	$53,993	$68,519	$147,952	$614,008
Total Return	$428,296	$426,793	$425,701	$425,033	$424,801	$430,656	$606,556

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.78%

Cap Rate

3.15%

Return on Investment

2.16%

3522 Betty Ann Ct E Palm Beach Gardens, Florida, 33403-1604

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,063/mo

This property is for sale!

Contact Agent

$31,338

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $195/night at 44% occupancy.Projected nightly rate is $298/night at 70% occupancy.

Occupancy Rate

Top 93% of comparables

Avg Daily Rate

Top 76% of comparables

Seasonality

40 Airbnb Comparables

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

$76,915

Avg annual revenue

70%

Avg occupancy rate

$298

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

$20k

$70k

$125k

$180k

-$15,436

Profit

Revenue

$31,338

Operating Expenses

$17,754

Operating Income

$13,584

Mortgage & Taxes

$29,020

Profit (Cash Flow)

-$15,436

$107,446

Cash Investment

Down Payment

$86,040

Renos & Furnishing

$8,500

Closing Costs

$12,906

Total

$107,446

DSCR Ratio

Weak

0.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.78%

Cap Rate

3.15%

Return on Investment

2.16%

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

$20,418

Deductible property tax

$4,259

Your total deduction

$46,481

Your adjusted annual income

$150,000 - $46,481 = $103,519

Taxes on $103,519 (30%)

$31,056

Your old tax bill

$45,000

Your new tax bill

$31,056

Estimated tax savings

$13,944

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:

6,007 sqft

Year built:

1963

Size:

1,172 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
8585 Crater Ter	3	2	1,314	-	5,005	1980	$359,000	69
8746 Crater Ter	3	2	1,178	-	4,334	1980	$310,000	-
8616 Crater Ter	2	2	1,158	-	4,421	1980	$240,000	43
3600 Betty Ann Ct E	2	1	680	-	7,139	1962	$90,000	-
3558 Betty Ann Ct E	3	2	1,386	-	6,011	1963	$299,900	92
9354 Sunrise Dr	4	2	1,716	-	17,062	1960	$523,750	95
8715 Sol Ter	2	2	936	-	4,151	1983	$240,000	84
3546 Betty Ann Ct E	3	2	1,092	-	6,007	1963	$489,000	76
8745 Crater Ter	2	2	1,178	-	4,378	1983	$310,000	-
9132 Sun Terrace Cir Apt A	2	2	1,200	-	2,047	1990	$342,000	61

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 6,007 sqft

Building area: 1,172 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RM

Land Use: Residential

Parcel Number: 00-43-42-19-02-001-0020

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2023

Assessed Value: $77,558

County Est. Land Value: $114,000

Assessed Land Value: -

County Est. Structure Value: $119,061

Market Estimate: $255,183

Sale history

Date	Sale Price	% Financed	Buyer
10/11/23	$310,000	118%	Hall Of Properties Inc
10/11/23	$185,000	0%	Fl Flips Llc

Ownership

Name: Hall Of Properties Inc

Owner Occupied: No

Owner Mailing Address: 13295 Machiavelli Way, Palm Beach Gardens, Fl 33418

Years Owned: 9

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Schools

Middle School: Howell L. Watkins Middle School with 3/10 star rating
High School: Palm Beach Gardens High School with 2/10 star rating