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 520 Spring Avenue, Anna Maria, FL

2 bed • 1 bath • 6 guests • $549,900

BNB

Calc

Annual Revenue

$101,874

Profit (Cash Flow)

$17,481

Cap Rate

9.9%

Annual Revenue

$101,874

AirDNA projects $322/night at 82% occupancy ($96,439). Airbtics projects $367/night at 76% occupancy ($101,873). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 76% occupancy rate, $367 rate per night.

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

Percentiles25%50%75%90%
Revenue$78,914$106,945$139,338$166,792
Occupancy70%80%87%93%
Nightly Rate$304$359$430$481

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
Bay Breezes at Bayside Bungalow: Shared Pool!

No image available

$112,610
$385
78%
211$225✅❌✅Y / Y⭐️ 4.5 (38)
Island in the Sun, luxury beach house,private pool

No image available

$130,767
$475
74%
22.54$352✅❌✅Y / Y⭐️ 5 (52)
Decked Out - Ready for Thanksgiving, No Damage!

No image available

$116,438
$346
90%
223$403✅❌❌Y / Y⭐️ 5 (24)
Beautiful Pool Home, near the beach! - AMI Breeze

No image available

$171,302
$537
85%
221$260✅✅✅Y / Y⭐️ 4.5 (24)
Canal-Front with Boat Dock!- Magnolia Breez

No image available

$96,184
$263
97%
221$230✅❌❌Y / Y⭐️ 4.5 (5)
Charming Beach house amongst huge Banyon Trees

No image available

$60,716
$305
52%
221$125❌❌✅Y / Y⭐️ 5 (192)
Sharks Eye- Original island cottage on historic Pi

No image available

$132,001
$382
93%
21.51$366✅❌❌Y / Y⭐️ 5 (16)
Le Cottage Enchante

No image available

$67,475
$244
73%
211$262❌❌❌Y / Y⭐️ 4.5 (10)
Coquina Cottage B by Duncan Real Estate

No image available

$98,073
$319
84%
221$0✅❌❌Y / Y⭐️ 5 (9)
Island Oasis on Anna Maria Island off Pine Ave

No image available

$168,292
$616
74%
22.51$300✅✅✅Y / Y⭐️ 5 (81)
Blue Lagoon North by SeaBreeze Vacation

No image available

$109,731
$360
80%
221$513✅❌❌Y / Y⭐️ 4.5 (12)
La Cocolia

No image available

$127,157
$468
73%
224$346✅❌✅Y / Y⭐️ 5 (20)
Near Beaches & Shops - A Place In Paradise Unit A

No image available

$53,232
$163
85%
221$255❌❌✅Y / Y⭐️ 4.5 (6)
Twin Dolphins Cottage

No image available

$104,972
$332
85%
211$318❌❌❌Y / Y⭐️ 5 (70)
The Cottage on Pine - Pine Ave Cottage w/ Pool

No image available

$120,167
$359
89%
211$345✅❌✅Y / Y⭐️ 5 (28)
Island Gem A by Duncan Real Estate

No image available

$82,064
$303
74%
211$0❌❌✅Y / Y⭐️ 4.5 (25)
Coconut Bayou by Duncan Real Estate

No image available

$50,728
$315
44%
211$0❌❌❌N / Y⭐️ 5 (3)
Canalfront Home with Pool!- Dockside Paradise

No image available

$130,756
$375
94%
221$255✅❌❌Y / Y⭐️ 5 (6)
Sweet N Salty - 25% off 8/10 - 9/14 - Pool & Spa

No image available

$136,356
$425
85%
227$420✅❌❌Y / Y⭐️ 5 (5)
Island Time Pool, Near City Pier & Pine Ave

No image available

$164,489
$452
99%
221$477✅❌❌Y / Y⭐️ 0 (2)
Shady Mango by Duncan Real Estate

No image available

$134,297
$453
81%
221$0✅❌❌Y / Y⭐️ 5 (10)
Island Gem B by Duncan Real Estate

No image available

$87,850
$381
63%
211$0✅❌✅Y / Y⭐️ 4.5 (21)
Dog friendly cottage - One block to the Bay!

No image available

$82,113
$257
84%
211$205❌❌✅Y / Y⭐️ 4.5 (20)
Beach N Bay 206 by Duncan Real Estate

No image available

$119,463
$384
85%
211$0✅✅✅Y / Y⭐️ 5 (20)
EV Charger, Blue Lagoon S by SeaBreeze Vacation

No image available

$104,724
$353
80%
221$513✅❌❌Y / Y⭐️ 5 (11)
Pelican Bay

No image available

$132,553
$391
91%
221$421✅❌✅Y / Y⭐️ 4.5 (7)
Island Oasis: Ground level canal front pool home

No image available

$149,442
$466
87%
221$366✅✅❌Y / Y⭐️ 5 (26)
Bayou Hideaway

No image available

$48,544
$180
72%
211$323❌❌❌Y / Y⭐️ 0 (1)
Bayou Beach Vibes: *Canal view *Central location *

No image available

$59,318
$225
70%
211$323❌❌❌Y / Y⭐️ 0 (1)
Seas The Day: Canal Front, Fishing Dock, Dog Yes!

No image available

$67,274
$219
82%
221$450❌❌✅Y / Y⭐️ 5 (3)
Lakeview Cottage

No image available

$129,300
$404
87%
211$329✅✅✅Y / Y⭐️ 5 (13)
Coconut Bayou

No image available

$69,783
$447
41%
221$329✅✅❌Y / Y⭐️ 4.5 (3)
Beach N Bay 204 by Duncan Real Estate

No image available

$123,546
$348
97%
211$0❌✅✅Y / Y⭐️ 5 (13)
Pool, Near Beach and Dog friendly - Aquaville A

No image available

$111,925
$315
93%
211$225✅❌✅N / Y⭐️ 0 (1)
313 Palm Ave - Anna Maria Island - Duplex 2 Bedro

No image available

$60,463
$236
70%
217$211✅❌❌Y / Y⭐️ 5 (3)
Canalfront Anna Maria Cottage w/ Pool & Hot Tub!

No image available

$92,747
$355
61%
222$258✅✅❌Y / Y⭐️ 5 (79)
Vintage with a View by Duncan Real Estate

No image available

$145,522
$568
70%
221$0❌❌✅Y / Y⭐️ 5 (2)
Dave's Channel view Condo with 24 ft. Private Dock

No image available

$37,704
$303
34%
213$0❌❌❌Y / Y⭐️ 5 (2)
Seaclusion - private dock on the fishing highway

No image available

$154,358
$594
71%
233$525❌❌✅Y / Y⭐️ 4.8 (5)

Return Metrics

13.17% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$17,480$34,961$52,442$69,923$87,404$174,809$524,428
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$439,920$439,920$439,920$439,920$439,920$439,920$439,920
Down Payment$109,980$109,980$109,980$109,980$109,980$109,980$109,980
Property Appreciation$16,497$33,488$50,990$69,017$87,584$189,119$784,851
Total Return$583,877$618,350$653,333$688,841$724,889$913,829$1,859,180

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

13.17%

Cap Rate

9.92%

Return on Investment

29.67%

property-location

520 Spring Ave Anna Maria, Florida, 34216

2 bed • 1 bath • 6 guests

Est. $2,638/mo

Agent

Inquire about this property

Contact Agent

$444,400

Zestimate

82

Airbnb Investor Score

$17,480

Annual Profit

9.9%

Cap Rate

13.2%

Cash on Cash

$101,874

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $322/night at 82% occupancy ($96,439.02). Airbtics projects $367/night at 76% occupancy ($101,873).

Top 63% of comparables

Top 48% 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.

$104,441

Avg annual revenue

76%

Avg occupancy rate

$367

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

$30k

$80k

$125k

$170k

Sign up to see the data on 40 all comparables

$17,481

Profit

Revenue

$101,874

Operating Expenses

$47,298

Operating Income

$54,575

Mortgage & Taxes

$37,095

Profit (Cash Flow)

$17,481

$132,727

Cash Investment

Down Payment

$109,980

Renos & Furnishing

$6,250

Closing Costs

$16,497

Total

$132,727

DSCR Ratio

Strong

1.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.17%

Cap Rate

9.92%

Profit (Cummulative)

$17,481

$439,920

$6,250

$16,497

$0

Total Gain

$39,380

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

$26,099

Deductible property tax

$5,444

Your total deduction

$101,230

Your adjusted annual income

$150,000 - $101,230 = $48,770


Taxes on $48,770 (30%)

$14,631

Your old tax bill

$45,000

Your new tax bill

$14,631


Estimated tax savings

$30,369

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:

-

Size:

-

Type:

HOME_TYPE_UNKNOWN

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: HOME_TYPE_UNKNOWN
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

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

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $356,200


Schools

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