BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 4114 Dale Ave, Naples, FL, 34112

3 bed • 2 bath • 6 guests • $425,000

BNB

Calc

Annual Revenue

$46,203

Profit (Cash Flow)

$15,715

Cap Rate

4.6%

Annual Revenue

$46,203

AirDNA projects $302/night at 67% occupancy ($73,903). Airbtics projects $238/night at 55% occupancy ($47,810). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55% occupancy rate, $230 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,368$46,285$68,526$111,002
Occupancy43%52%67%81%
Nightly Rate$186$235$270$364

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
The TERRA-NOVA Heated POOL 10 Min to 5th Ave/Beach

No image available

$69,802
$230
79%
334$275✅❌❌Y / Y⭐️ 4.8 (61)
The OASIS! Brand new! Close to 5th Ave And Beach!

No image available

$56,263
$217
67%
335$275✅❌❌Y / Y⭐️ 5 (55)
Edgy Modern house with Heated Salt Water Pool

No image available

$73,710
$306
64%
322$250✅❌✅Y / Y⭐️ 5 (63)
The Lounge! Brand new! 10 Min to 5th Ave & Beach

No image available

$49,966
$206
60%
333$275✅❌❌Y / Y⭐️ 4.9 (55)
An Egret named Eddie

No image available

$51,334
$228
59%
321$150✅❌✅Y / Y⭐️ 4.9 (111)
Bright and Spacious Home

No image available

$62,789
$245
66%
331$180❌❌✅Y / Y⭐️ 5 (66)
"The Turtle"Brand New Pool,10 min to 5th Ave/Beach

No image available

$72,347
$228
82%
323$295✅❌❌Y / Y⭐️ 5 (28)
Renovated Naples Home W/Waterfall Private Pool

No image available

$57,979
$203
76%
324$300✅❌❌Y / Y⭐️ 4.9 (49)
Entire House- Hot Tub, sleeps 6, 2 baths, big yard

No image available

$43,797
$255
45%
323$195❌✅✅Y / Y⭐️ 4.9 (12)
New Built The Park House in Naples

No image available

$36,064
$245
38%
322$250❌❌✅Y / Y⭐️ 5 (52)
Contemporary new built with private roof top

No image available

$57,643
$301
51%
334$199❌❌❌Y / Y⭐️ 5 (14)
Cozy Cottage Near Beach, Restaurants and Fun

No image available

$42,427
$126
92%
327$0❌❌❌Y / Y⭐️ 5 (29)
Pickleball Haven

No image available

$23,113
$137
42%
323$200❌❌✅Y / Y⭐️ 4.8 (21)
Comfy 3-bdm home for 8 guests! Best Location!

No image available

$71,978
$388
49%
322$199✅❌✅Y / Y⭐️ 4.7 (19)
3BR lakefront home with hot tub, gazebo, firepit

No image available

$39,966
$364
30%
332$0❌✅✅Y / Y⭐️ 4.6 (5)
4 Palms of Naples; Key West styled home of luxury

No image available

$81,359
$240
85%
337$225✅✅❌Y / Y⭐️ 0 (0)
Superb 3BR Estate Pool Home in favored Queens Park

No image available

$56,371
$302
51%
3320$295✅✅✅Y / Y⭐️ 4 (2)
Villa in Naples

No image available

$29,149
$107
69%
323$250❌❌✅Y / Y⭐️ 4 (6)
Oasis Tropical In Naples .

No image available

$20,319
$131
34%
322$150❌❌✅Y / Y⭐️ 5 (4)
Naples Art District

No image available

$47,092
$248
51%
322$200❌❌✅Y / Y⭐️ 4.8 (30)
Naples 3BR Coastal Gem: Luxury Stay Prime Location

No image available

$37,764
$205
48%
321$125✅❌✅Y / Y⭐️ 4.8 (18)
Naples 3BR Coastal Gem: Luxury Stay Prime Location

No image available

$27,054
$168
44%
321$0✅❌✅Y / Y⭐️ 4.6 (14)
Pool Home Near Beaches and Downtown 5th Ave.

No image available

$52,393
$288
47%
323$200✅❌✅Y / Y⭐️ 5 (29)
Charming 3-bedroom home w/plenty in& outdoor space

No image available

$45,020
$175
67%
323$175❌❌✅Y / Y⭐️ 5 (27)
Naples 3BR Coastal Gem: Luxury Stay Prime Location

No image available

$38,078
$204
51%
321$0✅❌✅Y / Y⭐️ 4.8 (22)
Brand New Luxury 3bd/2ba 10min Beach/ 7min Airport

No image available

$62,945
$259
60%
321$180✅❌✅Y / Y⭐️ 4.8 (53)
New High-End 3bd/2b 8min 5th ave/10min Beach

No image available

$65,201
$258
64%
321$180✅❌✅Y / Y⭐️ 4.8 (49)
Paradise Palms Hideaway!

No image available

$70,455
$350
55%
325$0✅✅❌Y / Y⭐️ 0 (0)
Naples 3BR Coastal Gem: Luxury Stay Prime Location

No image available

$43,569
$372
32%
321$0✅❌✅Y / Y⭐️ 5 (4)
Beautiful, spotless top floor condo in Naples

No image available

$21,960
$80
75%
3235$80✅✅❌Y / Y⭐️ 5 (14)
Brand New Luxury 3bd/2ba 10min Beach/ 7min Airport

No image available

$50,321
$259
48%
321$180✅❌✅Y / Y⭐️ 4.8 (55)
Naples 3BR Coastal Gem: Luxury Stay Prime Location

No image available

$46,503
$216
56%
326$125✅❌✅Y / Y⭐️ 4.7 (25)
Golf Course Bungalow

No image available

$74,409
$251
81%
3228$0❌❌✅Y / Y⭐️ 5 (1)
Naples 3BR Coastal Gem: Luxury Stay Prime Location

No image available

$52,951
$383
36%
326$125✅❌✅Y / Y⭐️ 5 (3)
Naples 3BR Coastal Gem: Luxury Stay Prime Location

No image available

$53,201
$264
53%
321$125✅❌✅Y / Y⭐️ 4.2 (12)
Naples Furnished 3BR Townhome

No image available

$38,533
$112
94%
3230$170✅❌❌Y / N⭐️ 0 (0)
Central condo - minutes from 5th ave - 60 day min.

No image available

$22,254
$160
38%
3228$300✅✅❌Y / Y⭐️ 4.5 (2)
Lovely 3 bedroom 2 Beth town house

No image available

$25,728
$190
37%
323$350✅❌✅Y / Y⭐️ 3.9 (6)

Return Metrics

12.43% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$15,715$31,430$47,145$62,860$78,576$157,152$471,456
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$318,749$318,749$318,749$318,749$318,749$318,749$318,749
Down Payment$106,250$106,250$106,250$106,250$106,250$106,250$106,250
Property Appreciation$12,750$25,882$39,408$53,341$67,691$146,164$606,586
Total Return$453,465$482,312$511,554$541,202$571,267$728,316$1,503,043

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.43%

Cap Rate

4.59%

Return on Investment

25.08%

property-location

4114 Dale Ave Naples, Florida, 34112

3 bed • 2 bath • 6 guests

Est. $2,038/mo

Agent

Inquire about this property

Contact Agent

$407,900

Zestimate

31

Airbnb Investor Score

-$9,732

Annual Profit

4.6%

Cap Rate

12.4%

Cash on Cash

$46,203

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $302/night at 67% occupancy ($73,903.47). Airbtics projects $238/night at 55% occupancy ($47,810).

Top 46% of comparables

Top 51% 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.

$48,462

Avg annual revenue

55%

Avg occupancy rate

$238

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

$40k

$60k

$80k

Sign up to see the data on 40 all comparables

$15,715

Profit

Revenue

$46,203

Operating Expenses

$26,663

Operating Income

$19,540

Mortgage & Taxes

$3,825

Profit (Cash Flow)

$15,715

$119,990

Cash Investment

Down Payment

$106,250

Renos & Furnishing

$13,740

Total

$119,990

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.43%

Cap Rate

4.59%

Profit (Cummulative)

$15,715

$318,750

$13,740

$12,750

$0

Total Gain

$31,703

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

$22,105

Deductible property tax

$3,825

Your total deduction

$105,102

Your adjusted annual income

$150,000 - $105,102 = $44,898


Taxes on $44,898 (30%)

$13,469

Your old tax bill

$45,000

Your new tax bill

$13,469


Estimated tax savings

$31,531

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:

7,405 sqft

Year built:

1976

Size:

1,145 sqft

Type:

SINGLE_FAMILY

Parking:

1

Heating:

Central Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 7,405 sqft
  • Building area: 1,145 sqft
  • Garage: Yes
  • Heating: Central electric
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Electric
  • View: Pool/Club
  • Parking: Attached, Attached Carport
  • Amenities: Electric Cooktop
  • Price per square foot: $359

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 49481120007
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $335,204
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $411,900


Schools

  • Elementary School: Avalon Elementary School with 4/10 star rating
  • Middle School: Manatee Middle School with 6/10 star rating
  • High School: Lely High School with 5/10 star rating