Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 505 69th St, Holmes Beach, FL

4 bed • 4 bath • 12 guests • $2,812,700

BNB

Calc

Annual Revenue

$165,087

Profit (Cash Flow)

-$59,791

Cap Rate

4.6%

Annual Revenue

$165,087

AirDNA projects $627/night at 98% occupancy ($224,427). Airbtics projects $587/night at 77% occupancy ($165,086). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 77% occupancy rate, $587 rate per night.

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

Percentiles25%50%75%90%
Revenue$111,069$157,072$224,597$303,608
Occupancy71%78%85%90%
Nightly Rate$425$546$715$908

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
$117,658
$482
66%
431$603✅✅✅Y / Y⭐️ 5 (5)
$168,796
$565
81%
437$425✅❌❌Y / Y⭐️ 5 (105)
$178,907
$571
85%
44.51$605✅✅❌Y / Y⭐️ 0 (0)
$105,145
$378
76%
447$300✅❌✅Y / Y⭐️ 5 (31)
$126,782
$499
69%
43.57$618✅❌✅Y / Y⭐️ 0 (1)
$259,562
$767
90%
441$625✅✅❌Y / Y⭐️ 5 (6)
$172,949
$588
77%
435$420✅❌❌Y / Y⭐️ 5 (24)
$236,395
$763
84%
45.51$535✅✅❌Y / Y⭐️ 0 (1)
$333,834
$1,043
86%
441$681✅✅❌Y / Y⭐️ 5 (4)
$82,487
$307
71%
431$395✅❌✅Y / Y⭐️ 4.5 (3)
$182,572
$601
83%
42.51$0✅❌❌Y / Y⭐️ 5 (3)
$283,709
$840
92%
431$744✅✅❌Y / Y⭐️ 0 (2)
$195,201
$632
84%
447$339✅❌✅Y / Y⭐️ 5 (44)
$149,455
$528
77%
431$270✅❌❌Y / Y⭐️ 5 (1)
$97,230
$440
60%
43.56$495✅❌❌Y / Y⭐️ 5 (20)
$305,917
$963
86%
43.51$455✅✅✅Y / Y⭐️ 0 (2)
$103,190
$381
74%
42.51$485✅❌✅Y / Y⭐️ 5 (11)
$119,592
$377
86%
42.51$245✅❌❌Y / Y⭐️ 4.5 (4)
$116,920
$447
71%
43.57$300✅❌❌Y / Y⭐️ 5 (12)
$209,554
$683
82%
44.51$580✅✅✅Y / Y⭐️ 5 (13)
$192,803
$700
75%
42.51$510✅❌❌Y / Y⭐️ 4.5 (4)
$189,076
$574
90%
427$425✅❌❌Y / Y⭐️ 5 (81)
$133,990
$443
81%
42.51$512✅❌❌Y / Y⭐️ 5 (17)
$101,225
$326
84%
431$385✅✅✅Y / Y⭐️ 5 (4)
$110,066
$382
78%
42.57$335✅❌❌Y / Y⭐️ 5 (4)
$331,675
$1,145
79%
447$455✅✅❌Y / Y⭐️ 5 (24)
$148,522
$430
92%
44.51$928✅❌✅Y / Y⭐️ 0 (1)
$243,327
$781
85%
437$265✅❌❌Y / Y⭐️ 5 (38)
$64,415
$281
60%
43.57$334✅✅❌Y / Y⭐️ 3.5 (3)
$147,840
$894
45%
444$250✅✅❌Y / Y⭐️ 5 (29)
$113,081
$413
71%
431$535❌❌❌Y / Y⭐️ 4.3 (17)
$73,481
$261
76%
421$320✅❌✅Y / Y⭐️ 4.5 (7)
$138,866
$486
77%
431$395✅✅❌Y / Y⭐️ 0 (1)
$318,272
$907
95%
443$600✅❌✅Y / Y⭐️ 5 (35)
$159,430
$484
90%
431$395✅✅❌Y / Y⭐️ 0 (1)
$188,075
$692
74%
44.51$470✅✅❌Y / Y⭐️ 5 (5)
$225,392
$922
66%
461$638✅❌✅Y / Y⭐️ 5 (6)
$103,346
$498
56%
43.57$462✅❌❌Y / Y⭐️ 5 (4)
$123,378
$652
51%
461$400✅❌❌Y / Y⭐️ 5 (1)
$119,263
$371
86%
431$445✅✅✅Y / Y⭐️ 4.5 (19)

Return Metrics

-9.08% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$59,790-$119,581-$179,371-$239,162-$298,952-$597,905-$1,793,715
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,250,160$2,250,160$2,250,160$2,250,160$2,250,160$2,250,160$2,250,160
Down Payment$562,540$562,540$562,540$562,540$562,540$562,540$562,540
Property Appreciation$84,381$171,293$260,813$353,018$447,990$967,333$4,014,461
Total Return$2,837,290$2,864,412$2,894,141$2,926,556$2,961,737$3,182,128$5,033,445

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-9.08%

Cap Rate

4.61%

Return on Investment

7.93%

property-location

505 69th St Holmes Beach, Florida, 34217

4 bed • 4 bath • 12 guests

Est. $13,491/mo

Agent

Inquire about this property

Contact Agent

$2,812,700

Zestimate

-26

Airbnb Investor Score

-$59,790

Annual Profit

4.6%

Cap Rate

-9.1%

Cash on Cash

$165,087

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $627/night at 98% occupancy.Projected nightly rate is $587/night at 77% occupancy.

Top 58% of comparables

Top 41% 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.

$169,284

Avg annual revenue

77%

Avg occupancy rate

$587

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

$150k

$240k

$335k

Sign up to see the data on 40 all comparables

-$59,791

Profit

Revenue

$165,087

Operating Expenses

$35,141

Operating Income

$129,945

Mortgage & Taxes

$189,736

Profit (Cash Flow)

-$59,791

$657,921

Cash Investment

Down Payment

$562,540

Renos & Furnishing

$11,000

Closing Costs

$84,381

Total

$657,921

DSCR Ratio

Weak

0.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.08%

Cap Rate

4.61%

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

$133,494

Deductible property tax

$27,846

Your total deduction

$339,958

Your adjusted annual income

$150,000 - $339,958 = -$189,958

Taxes on -$189,958 (30%)

-$56,987

Your old tax bill

$45,000

Your new tax bill

-$56,987

Estimated tax savings

$101,987

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:

9,270 sqft

Year built:

2022

Size:

2,263 sqft

Type:

SINGLE_FAMILY

Parking:

3

Heating:

Central

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 2
  • Lot size: 9,270 sqft
  • Building area: 2,263 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: Canal
  • Parking: Driveway
  • Amenities: Convection Oven, Dishwasher, Disposal, Dryer, Refrigerator, Tankless Water Heater, Washer, Wine Refrigerator
  • Price per square foot: $1,242

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 7133700000
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $2,047,761
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $2,812,700

Schools

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