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}

Percentiles	25%	50%	75%	90%
Revenue	$78,914	$106,945	$139,338	$166,792
Occupancy	70%	80%	87%	93%
Nightly Rate	$304	$359	$430	$481

Seasonality (Profit by Month)

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!	$112,610	$385	78%	2	1	1	$225	✅	❌	✅	Y / Y	⭐️ 4.5 (38)
Island in the Sun, luxury beach house,private pool	$130,767	$475	74%	2	2.5	4	$352	✅	❌	✅	Y / Y	⭐️ 5 (52)
Decked Out - Ready for Thanksgiving, No Damage!	$116,438	$346	90%	2	2	3	$403	✅	❌	❌	Y / Y	⭐️ 5 (24)
Beautiful Pool Home, near the beach! - AMI Breeze	$171,302	$537	85%	2	2	1	$260	✅	✅	✅	Y / Y	⭐️ 4.5 (24)
Canal-Front with Boat Dock!- Magnolia Breez	$96,184	$263	97%	2	2	1	$230	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Charming Beach house amongst huge Banyon Trees	$60,716	$305	52%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (192)
Sharks Eye- Original island cottage on historic Pi	$132,001	$382	93%	2	1.5	1	$366	✅	❌	❌	Y / Y	⭐️ 5 (16)
Le Cottage Enchante	$67,475	$244	73%	2	1	1	$262	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Coquina Cottage B by Duncan Real Estate	$98,073	$319	84%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Island Oasis on Anna Maria Island off Pine Ave	$168,292	$616	74%	2	2.5	1	$300	✅	✅	✅	Y / Y	⭐️ 5 (81)
Blue Lagoon North by SeaBreeze Vacation	$109,731	$360	80%	2	2	1	$513	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
La Cocolia	$127,157	$468	73%	2	2	4	$346	✅	❌	✅	Y / Y	⭐️ 5 (20)
Near Beaches & Shops - A Place In Paradise Unit A	$53,232	$163	85%	2	2	1	$255	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Twin Dolphins Cottage	$104,972	$332	85%	2	1	1	$318	❌	❌	❌	Y / Y	⭐️ 5 (70)
The Cottage on Pine - Pine Ave Cottage w/ Pool	$120,167	$359	89%	2	1	1	$345	✅	❌	✅	Y / Y	⭐️ 5 (28)
Island Gem A by Duncan Real Estate	$82,064	$303	74%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Coconut Bayou by Duncan Real Estate	$50,728	$315	44%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (3)
Canalfront Home with Pool!- Dockside Paradise	$130,756	$375	94%	2	2	1	$255	✅	❌	❌	Y / Y	⭐️ 5 (6)
Sweet N Salty - 25% off 8/10 - 9/14 - Pool & Spa	$136,356	$425	85%	2	2	7	$420	✅	❌	❌	Y / Y	⭐️ 5 (5)
Island Time Pool, Near City Pier & Pine Ave	$164,489	$452	99%	2	2	1	$477	✅	❌	❌	Y / Y	⭐️ 0 (2)
Shady Mango by Duncan Real Estate	$134,297	$453	81%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Island Gem B by Duncan Real Estate	$87,850	$381	63%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Dog friendly cottage - One block to the Bay!	$82,113	$257	84%	2	1	1	$205	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Beach N Bay 206 by Duncan Real Estate	$119,463	$384	85%	2	1	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (20)
EV Charger, Blue Lagoon S by SeaBreeze Vacation	$104,724	$353	80%	2	2	1	$513	✅	❌	❌	Y / Y	⭐️ 5 (11)
Pelican Bay	$132,553	$391	91%	2	2	1	$421	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Island Oasis: Ground level canal front pool home	$149,442	$466	87%	2	2	1	$366	✅	✅	❌	Y / Y	⭐️ 5 (26)
Bayou Hideaway	$48,544	$180	72%	2	1	1	$323	❌	❌	❌	Y / Y	⭐️ 0 (1)
Bayou Beach Vibes: Canal view Central location *	$59,318	$225	70%	2	1	1	$323	❌	❌	❌	Y / Y	⭐️ 0 (1)
Seas The Day: Canal Front, Fishing Dock, Dog Yes!	$67,274	$219	82%	2	2	1	$450	❌	❌	✅	Y / Y	⭐️ 5 (3)
Lakeview Cottage	$129,300	$404	87%	2	1	1	$329	✅	✅	✅	Y / Y	⭐️ 5 (13)
Coconut Bayou	$69,783	$447	41%	2	2	1	$329	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Beach N Bay 204 by Duncan Real Estate	$123,546	$348	97%	2	1	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (13)
Pool, Near Beach and Dog friendly - Aquaville A	$111,925	$315	93%	2	1	1	$225	✅	❌	✅	N / Y	⭐️ 0 (1)
313 Palm Ave - Anna Maria Island - Duplex 2 Bedro	$60,463	$236	70%	2	1	7	$211	✅	❌	❌	Y / Y	⭐️ 5 (3)
Canalfront Anna Maria Cottage w/ Pool & Hot Tub!	$92,747	$355	61%	2	2	2	$258	✅	✅	❌	Y / Y	⭐️ 5 (79)
Vintage with a View by Duncan Real Estate	$145,522	$568	70%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Dave's Channel view Condo with 24 ft. Private Dock	$37,704	$303	34%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Seaclusion - private dock on the fishing highway	$154,358	$594	71%	2	3	3	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

13.17%

Cap Rate

9.92%

Return on Investment

29.67%

520 Spring Ave Anna Maria, Florida, 34216

2 bed • 1 bath • 6 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

$444,400

Zestimate

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).

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

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

$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

Revenue Appreciation

Cash on Cash Return

13.17%

Cap Rate

9.92%

Return on Investment

29.67%

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