BNBCalc Short Term Rental Investment Analysis 3702 5th Ave, Holmes Beach, FL, 34217

4 bed • 4.5 bath • 10 guests • $3,000,000

BNB

Calc

Annual Revenue

$184,609

Profit (Cash Flow)

-$55,441

Cap Rate

4.9%

Annual Revenue

$184,609

AirDNA projects $653/night at 93% occupancy ($221,809). Airbtics projects $624/night at 81% occupancy ($184,608). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 81% occupancy rate, $624 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$114,883	$179,070	$248,572	$343,341
Occupancy	76%	83%	91%	96%
Nightly Rate	$411	$586	$740	$967

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gulf-front and beach access!- Lazy Loggerhead	$291,596	$826	96%	4	4	1	$585	✅	✅	❌	Y / Y	⭐️ 4 (1)
Katmandu, 2 king ensuites, walk to the beach	$120,050	$480	68%	4	3.5	7	$572	✅	❌	❌	Y / Y	⭐️ 5 (5)
1 BLOCK WALK-QUIET St. to beach/food/fun/sun/shops	$65,997	$322	56%	4	2	7	$0	✅	❌	✅	Y / Y	⭐️ 5 (9)
Calico AMI – Steps to Sand, Family Paradise!	$232,690	$690	92%	4	4	7	$250	✅	❌	❌	Y / Y	⭐️ 5 (71)
Home with Pool and Spa! - Harbor Haven	$174,630	$511	91%	4	5.5	1	$600	✅	✅	✅	Y / Y	⭐️ 5 (12)
Beach Home with Game Room and Heated Pool!- Salty	$118,778	$391	83%	4	4	1	$440	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Luxury Home Near the Beach - Aqua Bay	$223,013	$662	91%	4	3	1	$370	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
Experience Luxury & Charm on Anna Maria Island!	$221,792	$754	80%	4	3	3	$420	✅	❌	✅	Y / Y	⭐️ 5 (37)
Incredible BEACH HOME! Location! Heated Pool/Spa!	$273,205	$907	82%	4	3.5	7	$350	✅	✅	❌	Y / Y	⭐️ 5 (88)
Beachy Blue by Beach Boutique Rentals	$252,866	$773	89%	4	4	7	$425	✅	✅	✅	Y / Y	⭐️ 5 (13)
Pool w/Slide, Putting Green - Island Pearl Oasis	$283,693	$794	97%	4	6.5	1	$585	✅	✅	✅	Y / Y	⭐️ 5 (11)
Renovated Home with Pool and Spa!- Pineapple Key	$105,073	$296	95%	4	2	1	$350	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
Spacious home with rooftop deck - La Isla Bonita	$90,929	$326	74%	4	4	1	$475	✅	❌	❌	Y / Y	⭐️ 0 (1)
Newly Remodeled and Near the Beach!- Private Palms	$105,078	$305	91%	4	2	1	$445	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Coastal Bliss Retreat sleeps 12	$193,610	$687	77%	4	2	5	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Canalfront Home with Gas Heated Pool and Spa	$173,016	$480	98%	4	4	1	$525	✅	✅	✅	Y / Y	⭐️ 4 (5)
Island Getaway! Pool Near Beach- Sand Dollar	$88,967	$292	81%	4	3.5	1	$345	✅	❌	❌	Y / Y	⭐️ 0 (1)
Steps to Beach!Spectacular View!Discounts for AUG	$364,570	$1,492	66%	4	4	7	$690	✅	✅	❌	Y / Y	⭐️ 5 (5)
Steps from the Beach! Pool, Rooftop Deck - Avalon	$235,739	$729	87%	4	3.5	1	$515	✅	✅	✅	Y / Y	⭐️ 0 (2)
Island Retreat- Stunning 4 bedroom with private	$111,180	$415	69%	4	3.5	7	$545	✅	❌	❌	Y / Y	⭐️ 0 (1)
Pool, Spa, and Tiki Bar!- Mango Breeze	$96,819	$299	88%	4	3.5	1	$355	✅	❌	✅	Y / Y	⭐️ 0 (1)
At Ease East & West: A tropical rental 1/2 block	$198,579	$628	86%	4	2	4	$522	✅	❌	✅	Y / Y	⭐️ 0 (0)
Experience luxury! Pool, Rooftop, Near Beach!	$180,772	$691	70%	4	4.5	1	$560	✅	✅	✅	Y / Y	⭐️ 5 (4)
Serenity: Pet friendly Heated pool *Balcony view	$178,179	$547	89%	4	4	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Family Friendly Backyard, Great Amenities! - Ohana	$135,322	$402	88%	4	3.5	1	$535	✅	❌	❌	Y / Y	⭐️ 5 (3)
Now Booking Summer! New Renovated- Walk to Beach	$148,446	$509	79%	4	4	1	$519	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Good Life: Tropical pool home on canal with dock,	$158,057	$610	70%	4	2	1	$439	✅	❌	❌	Y / Y	⭐️ 5 (11)
Beautiful New Home, Private Pool - Coming in Hot	$198,497	$589	90%	4	4.5	1	$610	✅	✅	✅	Y / Y	⭐️ 4.5 (4)
Water views, Pool, Spa, Games! - Bayfront Paradise	$247,484	$695	97%	4	4.5	1	$580	✅	✅	✅	Y / Y	⭐️ 4.5 (9)
Pool, Games, & Rooftop Deck - Sea Glass Harbor	$139,524	$461	82%	4	4.5	1	$450	✅	✅	❌	Y / Y	⭐️ 0 (2)
Aquarius	$166,983	$473	96%	4	3	1	$85	✅	❌	✅	Y / Y	⭐️ 0 (2)
Quaint Canal Front Family Home! Heated Pool and	$212,438	$736	78%	4	3	1	$235	✅	❌	❌	Y / Y	⭐️ 0 (1)
A Getaway Retreat Both Units 4 Bedrooms/4 Baths	$127,492	$390	80%	4	4	1	$516	❌	❌	✅	Y / Y	⭐️ 0 (0)
Canalfront Home with Boat Dock - A Pirate's Dream	$292,074	$967	82%	4	4.5	1	$440	✅	❌	❌	Y / Y	⭐️ 0 (2)
3011 Ave E-1	$84,978	$494	47%	4	2	7	$373	✅	❌	❌	Y / Y	⭐️ 4 (1)
Luxury home with stunning views!	$84,844	$272	84%	4	4	1	$410	✅	✅	✅	N / Y	⭐️ 4 (1)
Absolutely Perfect Private Beach Front Pool Home	$356,716	$972	100%	4	3.5	1	$316	✅	❌	❌	Y / Y	⭐️ 0 (2)
Seaside Haven by Duncan Real Estate	$256,711	$1,169	60%	4	3.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
A Pirate's Dream Ami-Private House-Heated	$111,149	$584	52%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
The Wave by Beach Boutique Rentals	$417,812	$1,359	84%	4	4	7	$0	✅	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

-7.9% 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)	-$55,440	-$110,881	-$166,322	-$221,763	-$277,203	-$554,407	-$1,663,223
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$29,472	$60,762	$93,982	$129,251	$166,695	$391,542	$2,400,000
Down Payment	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000
Property Appreciation	$90,000	$182,700	$278,181	$376,526	$477,822	$1,031,749	$4,281,787
Total Return	$664,031	$732,580	$805,840	$884,014	$967,313	$1,468,883	$5,618,563

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.9%

Cap Rate

4.89%

Return on Investment

9.13%

3702 5th Ave Holmes Beach, Florida, 34217

4 bed • 4.5 bath • 10 guests

Purchase Price

Est. $14,389/mo

Inquire about this property

Contact Agent

-20

Airbnb Investor Score

-$55,440

Annual Profit

4.9%

Cap Rate

-7.9%

Cash on Cash

$184,609

Annual Revenue

BNBCalc predicts this property will get $624 per night with 81% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$187,983

Avg annual revenue

81%

Avg occupancy rate

$624

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

$65k

$180k

$295k

$420k

-$55,441

Profit

Revenue

$184,609

Operating Expenses

$37,679

Operating Income

$146,930

Mortgage & Taxes

$202,371

Profit (Cash Flow)

-$55,441

$701,125

Cash Investment

Down Payment

$600,000

Renos & Furnishing

$11,125

Closing Costs

$90,000

Total

$701,125

DSCR Ratio

Weak

0.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.9%

Cap Rate

4.89%

Return on Investment

9.13%

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

$142,383

Deductible property tax

$29,700

Your total deduction

$354,181

Your adjusted annual income

$150,000 - $354,181 = -$204,181

Taxes on -$204,181 (30%)

-$61,254

Your old tax bill

$45,000

Your new tax bill

-$61,254

Estimated tax savings

$106,254

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:

10,001 sqft

Year built:

1973

Size:

1,757 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 10,001 sqft

Building area: 1,757 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $2,051

Lot Info

Zoning: -

Land Use: -

Parcel Number: 7390100001

Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

Year Assessed: 2024

Assessed Value: $3,605,118

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Martha B. King Middle School with 4/10 star rating
High School: Manatee High School with 5/10 star rating