BNBCalc Short Term Rental Investment Analysis 560 El Camino Real 1304, Naples, FL 34119

2 bed • 2 bath • 6 guests • $1,050,000

BNB

Calc

Annual Revenue

$39,739

Profit (Cash Flow)

-$49,937

Cap Rate

2.0%

Annual Revenue

$39,739

AirDNA projects $126/night at 63% occupancy ($28,993). Airbtics projects $170/night at 64% occupancy ($39,738). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $170 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,585	$36,765	$62,582	$79,882
Occupancy	54%	65%	80%	86%
Nightly Rate	$112	$150	$208	$246

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
🌴🌴Green Getaway First Floor Apartment🌴🌴	$34,446	$143	62%	2	1	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (121)
Modern North Naples Villa on 3 Acres	$41,510	$180	61%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (167)
Pet Friendly & 15 min to Beach - New Bathroom!	$30,696	$146	52%	2	1	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Whispering Pines 2 bedroom guest house	$30,930	$119	68%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (129)
Charming guest quarters in a separate building	$32,907	$140	64%	2	1	3	$85	✅	✅	❌	Y / Y	⭐️ 5 (15)
Pine ridge model flat lower unit	$51,379	$210	63%	2	1	3	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
NEW Camper w/ Rock Slide Pool & Hot Tub-	$18,154	$160	31%	2	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (30)
Top Floor, A+ Location, Club Membership Included!	$79,668	$244	88%	2	2	2	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (128)
Warm home 2 bed. Gorgeous land, pool and fire pit	$71,679	$232	83%	2	1	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (18)
Villa Mango	$43,495	$208	56%	2	1	2	$100	❌	❌	✅	N / Y	⭐️ 5 (1)
Naples Dream 1st floor, tennis, pickleball & pool	$35,714	$112	72%	2	2	1	$200	✅	✅	❌	Y / Y	⭐️ 5 (99)
Hot Tub Pool 5m-Beach & Downtwn Tennis/Pickleball	$56,289	$219	68%	2	2	7	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (71)
Ground Floor, A+ Location Club Membership Included	$64,367	$192	89%	2	2	2	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (167)
Awesome Apartment near the Beach	$29,579	$156	49%	2	2	1	$160	✅	✅	❌	Y / Y	⭐️ 4.7 (7)
Stylish Condo in Naples	$62,004	$203	83%	2	2	3	$60	✅	✅	❌	Y / Y	⭐️ 4.7 (34)
Lovely 2 Bedroom Condo with Tennis Courts & Pool	$39,829	$150	71%	2	2	5	$150	✅	❌	❌	Y / Y	⭐️ 5 (11)
Oasis Naples Condo 2BR/2Bath	$81,221	$270	80%	2	2	4	$95	✅	✅	✅	Y / Y	⭐️ 4.8 (42)
Beautiful Pool 5m to the Beach Downtown & Shopping	$121,716	$370	87%	2	2	1	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (114)
Condo central Naples	$27,772	$87	86%	2	2	7	$160	✅	✅	❌	Y / Y	⭐️ 4.9 (67)
Tennis/Pickleball Hot Tub Pool 5m-Beach & Dwntwn	$123,768	$391	85%	2	2	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (54)
Naples Paradise Stay!	$29,372	$107	75%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.6 (37)
Comfortable & Convenient Condo	$40,041	$246	44%	2	2	7	$200	✅	❌	❌	Y / Y	⭐️ 5 (7)
Great location with lake view	$43,347	$205	57%	2	2	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)
Golf Condo, Club Membership Transfer Available!	$27,376	$110	68%	2	2	28	$100	✅	✅	❌	Y / Y	⭐️ 5 (7)
Naples, FL Tennis, Pool, Gym Relax Modern Condo	$45,958	$224	54%	2	2	1	$185	✅	✅	❌	Y / Y	⭐️ 5 (5)
Lovely 2 bedroom apartment in the heart of Naples	$36,167	$112	83%	2	2	5	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (32)
New Naples condo. Minutes to beach & shopping.	$32,516	$150	55%	2	2	4	$250	✅	✅	❌	Y / Y	⭐️ 5 (11)
Home Away from Home	$29,187	$120	66%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (56)
Condo in Golf Club, Membership Transfer Available	$29,256	$106	75%	2	2	28	$100	✅	✅	❌	Y / Y	⭐️ 4.6 (12)
Naples oasis	$27,208	$118	63%	2	2	7	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (19)
Lakeside Condo End Unit	$15,387	$96	43%	2	2	14	$200	✅	✅	❌	Y / Y	⭐️ 5 (14)
Spend 30 days or more in paradise!	$27,403	$155	46%	2	2	2	$100	✅	✅	❌	Y / Y	⭐️ 4.4 (8)
Preserve View Condo Unit	$16,062	$98	44%	2	2	7	$200	✅	✅	❌	Y / Y	⭐️ 4.6 (18)
Courtside Condo with Patio and Front Porch	$22,025	$104	56%	2	2	7	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (10)
Westport Stay	$21,682	$193	25%	2	1	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (17)
Centrally located cozy & spacious modern townhouse	$28,033	$111	69%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Great Location 2/2 N.Naples Condo.	$47,993	$141	93%	2	2	13	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (95)
Naples Condo with Pool near Mercato	$25,100	$127	54%	2	2	10	$150	✅	❌	✅	Y / Y	⭐️ 4.7 (7)
Lake View Naples Condo	$14,729	$91	42%	2	2	7	$250	✅	✅	❌	Y / Y	⭐️ 5 (3)
Private Condo with Lake View in Vineyards	$96,139	$255	86%	2	3	90	$450	✅	✅	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-20.13% 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)	-$49,937	-$99,874	-$149,811	-$199,748	-$249,685	-$499,371	-$1,498,114
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$840,000	$840,000	$840,000	$840,000	$840,000	$840,000	$840,000
Down Payment	$210,000	$210,000	$210,000	$210,000	$210,000	$210,000	$210,000
Property Appreciation	$31,500	$63,945	$97,363	$131,784	$167,237	$361,112	$1,498,625
Total Return	$1,031,562	$1,014,070	$997,551	$982,035	$967,551	$911,740	$1,050,510

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.13%

Cap Rate

1.98%

Return on Investment

-3.27%

560 El Camino Real 1304 Naples, FL, 34119

2 bed • 2 bath • 6 guests

Purchase Price

Est. $5,036/mo

This property is for sale!

Contact Agent

-79

Airbnb Investor Score

-$49,937

Annual Profit

2.0%

Cap Rate

-20.1%

Cash on Cash

$39,739

Annual Revenue

BNBCalc predicts this property will get $170 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$43,302

Avg annual revenue

64%

Avg occupancy rate

$170

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

$15k

$50k

$85k

$125k

-$49,937

Profit

Revenue

$39,739

Operating Expenses

$18,846

Operating Income

$20,893

Mortgage & Taxes

$70,830

Profit (Cash Flow)

-$49,937

$248,000

Cash Investment

Down Payment

$210,000

Renos & Furnishing

$6,500

Closing Costs

$31,500

Total

$248,000

DSCR Ratio

Weak

0.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.13%

Cap Rate

1.98%

Return on Investment

-3.27%

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

$49,834

Deductible property tax

$10,395

Your total deduction

$154,856

Your adjusted annual income

$150,000 - $154,856 = -$4,856

Taxes on -$4,856 (30%)

-$1,457

Your old tax bill

$45,000

Your new tax bill

-$1,457

Estimated tax savings

$46,457

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -