Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 6342 Sw 1st St, Margate, FL 33068

3 bed • 2 bath • 9 guests • $450,000

BNB

Calc

Annual Revenue

$59,301

Profit (Cash Flow)

$7,556

Cap Rate

8.4%

Annual Revenue

$59,301

Airbtics projects $246/night at 66% occupancy ($59,301). Airbtics predicts this property will perform in the 60% revenue percentile

BNB Calc projects a 66% occupancy rate, $246 rate per night.

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

Percentiles25%50%75%90%
Revenue$45,883$53,670$63,595$73,764
Occupancy57%64%75%82%
Nightly Rate$165$233$292$350

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
$47,427
$156
72%
311$149❌❌✅Y / Y⭐️ 4.8 (34)
$42,617
$142
82%
322$0❌❌❌Y / Y⭐️ 4.7 (42)
$45,369
$139
77%
322$150❌❌❌Y / Y⭐️ 4.7 (48)
$40,516
$246
45%
322$0✅❌❌Y / Y⭐️ 4.8 (34)
$62,542
$192
89%
323$0✅❌❌Y / Y⭐️ 4.7 (55)
$63,947
$336
52%
323$0✅❌❌Y / Y⭐️ 5 (80)
$52,265
$238
60%
322$0✅❌✅Y / Y⭐️ 4.6 (24)
$55,075
$228
66%
323$0✅❌✅Y / Y⭐️ 4.8 (34)
$108,616
$478
57%
323$350✅❌✅Y / Y⭐️ 5 (45)
$69,892
$308
62%
321$0✅❌❌Y / Y⭐️ 4.8 (30)

Return Metrics

6.74% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,556$15,112$22,668$30,225$37,781$75,563$226,689
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$360,000$360,000$360,000$360,000$360,000$360,000$360,000
Down Payment$90,000$90,000$90,000$90,000$90,000$90,000$90,000
Property Appreciation$13,500$27,405$41,727$56,478$71,673$154,762$642,268
Total Return$471,056$492,517$514,396$536,704$559,454$680,325$1,318,957

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.74%

Cap Rate

8.42%

Return on Investment

22.74%

property-location

6342 Sw 1st St Margate, FL, 33068

3 bed • 2 bath • 9 guests

Est. $2,158/mo

Agent

Inquire about this property

Contact Agent

$59,301

Annual Revenue

This property is projected to be in the top 60% revenue percentile compared to similar properties nearby.
Projected nightly rate is $246/night at 66% occupancy.

Top 41% of comparables

Top 31% of comparables

Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$58,826

Avg annual revenue

66%

Avg occupancy rate

$246

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

$40k

$60k

$85k

$110k

Sign up to see the data on 10 all comparables

$7,556

Profit

Revenue

$59,301

Operating Expenses

$21,389

Operating Income

$37,912

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$7,556

$112,000

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$8,500

Closing Costs

$13,500

Total

$112,000

DSCR Ratio

Acceptable

1.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.74%

Cap Rate

8.42%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$38,197

Your adjusted annual income

$150,000 - $38,197 = $111,803

Taxes on $111,803 (30%)

$33,541

Your old tax bill

$45,000

Your new tax bill

$33,541

Estimated tax savings

$11,459

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com