BNBCalc Short Term Rental Investment Analysis 570 El Camino Real 2402, Naples, FL 34119

3 bed • 3 bath • 9 guests • $10,000

BNB

Calc

Annual Revenue

$54,074

Profit (Cash Flow)

$32,690

Cap Rate

333.6%

Annual Revenue

$54,074

AirDNA projects $449/night at 28% occupancy ($45,918). Airbtics projects $315/night at 47% occupancy ($54,074). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 47% occupancy rate, $315 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,089	$51,997	$75,918	$93,590
Occupancy	40%	48%	57%	61%
Nightly Rate	$238	$292	$358	$413

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
"Paradise" Chef’s Kitchen, gym, on $7M Estate	$59,950	$364	45%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Serenity in Paradise! Heated Pool Family Home	$66,142	$338	52%	3	2	5	$230	✅	❌	❌	Y / Y	⭐️ 5 (14)
Naples Condo close to shopping and beach!	$54,220	$238	57%	3	2	6	$165	✅	✅	❌	Y / Y	⭐️ 5 (2)
Newly Renovated Tropical Condo Long Term	$58,843	$221	71%	3	2	4	$120	❌	❌	❌	Y / N	⭐️ 5 (10)
Naples Luxury Lake Home.	$35,112	$246	39%	3	2	28	$0	✅	✅	❌	Y / N	⭐️ 0 (0)
Wonderful pool oasis in a great location 3BR/3BA	$88,625	$535	45%	3	3	4	$249	✅	✅	❌	Y / N	⭐️ 4.8 (13)
Vineyards	$74,884	$341	60%	3	2	28	$175	✅	✅	✅	Y / Y	⭐️ 5 (2)
Beautiful house .	$21,960	$400	15%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beautiful Condo in the Vineyards Resort	$26,947	$230	32%	3	2	14	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Naples Vacation Getaway	$50,520	$238	58%	3	3	30	$125	✅	✅	❌	Y / Y	⭐️ 4.9 (13)

Return Metrics

295.83% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$32,690	$65,380	$98,070	$130,760	$163,450	$326,901	$980,704
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,000	$8,000	$8,000	$8,000	$8,000	$8,000	$8,000
Down Payment	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000
Property Appreciation	$300	$609	$927	$1,255	$1,592	$3,439	$14,272
Total Return	$42,990	$75,989	$108,997	$142,015	$175,043	$340,340	$1,004,976

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

295.83%

Cap Rate

333.64%

Return on Investment

299.44%

570 El Camino Real 2402 Naples, FL, 34119

3 bed • 3 bath • 9 guests

Purchase Price

Est. $48/mo

This property is for sale!

Contact Agent

3742

Airbnb Investor Score

$32,690

Annual Profit

333.6%

Cap Rate

295.8%

Cash on Cash

$54,074

Annual Revenue

BNBCalc predicts this property will get $315 per night with 47% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

10 Airbnb Comparables

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

$53,720

Avg annual revenue

47%

Avg occupancy rate

$315

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

$45k

$65k

$90k

$32,690

Profit

Revenue

$54,074

Operating Expenses

$20,710

Operating Income

$33,365

Mortgage & Taxes

$675

Profit (Cash Flow)

$32,690

$11,050

Cash Investment

Down Payment

$2,000

Renos & Furnishing

$8,750

Closing Costs

$300

Total

$11,050

DSCR Ratio

Strong

49.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

295.83%

Cap Rate

333.64%

Return on Investment

299.44%

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

$475

Deductible property tax

$99

Your total deduction

-$30,492

Your adjusted annual income

$150,000 - -$30,492 = $180,492

Taxes on $180,492 (30%)

$54,148

Your old tax bill

$45,000

Your new tax bill

$54,148

Estimated tax savings

-$9,148

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: -