BNBCalc Short Term Rental Investment Analysis 6770 Pelican Bay Blvd 242, Naples, FL 34108

3 bed • 2 bath • 9 guests • $15,000

BNB

Calc

Annual Revenue

$76,541

Profit (Cash Flow)

$51,898

Cap Rate

352.7%

Annual Revenue

$76,541

AirDNA projects $382/night at 54% occupancy ($75,342). Airbtics projects $403/night at 52% occupancy ($76,540). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 52% occupancy rate, $403 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$57,348	$76,521	$98,355	$122,443
Occupancy	43%	50%	58%	65%
Nightly Rate	$348	$387	$428	$476

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
#CLOSEST2BEACH-3Bed2Bath Oasis by RITZ BEACH GOLF	$89,907	$389	58%	3	4	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (106)
Cheerful 3-bed home w/ resort like backyard & pool	$100,890	$432	59%	3	3	3	$500	✅	✅	❌	Y / Y	⭐️ 4.8 (37)
Spacious Naples Home < 1 Mi to Vanderbilt Beach!	$60,365	$363	42%	3	3	5	$248	❌	❌	❌	Y / Y	⭐️ 4.3 (19)
Superb Naples Home w/ Den & Private Saltwater Pool	$107,270	$620	46%	3	4	4	$258	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
Location! 3 bd/3ba near Mercato/VanderbiltBeach.	$68,233	$344	49%	3	3	28	$300	✅	❌	❌	Y / Y	⭐️ 5 (7)
Private Pool Oasis! Short Walk to Vanderbilt Beach	$61,250	$418	38%	3	3	7	$400	✅	✅	❌	Y / Y	⭐️ 4.8 (29)
Amazing Sparkly Clean Naples Home	$96,815	$461	51%	3	4	3	$500	✅	✅	❌	Y / Y	⭐️ 4.8 (60)
3BR Dog Friendly \| Fenced Yard \| Washer/Dryer	$43,920	$300	40%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Last Minute Deals! Walk to beach! Jacuzzi & Pool	$121,108	$385	76%	3	2	1	$219	✅	✅	✅	Y / Y	⭐️ 5 (150)
Private Naples Gem｜Heated Pool	$76,757	$318	64%	3	3	3	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (12)

Return Metrics

434.29% 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)	$51,898	$103,796	$155,695	$207,593	$259,492	$518,984	$1,556,952
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$12,000	$12,000	$12,000	$12,000	$12,000	$12,000	$12,000
Down Payment	$3,000	$3,000	$3,000	$3,000	$3,000	$3,000	$3,000
Property Appreciation	$450	$913	$1,390	$1,882	$2,389	$5,158	$21,408
Total Return	$67,348	$119,710	$172,086	$224,476	$276,881	$539,142	$1,593,361

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

434.29%

Cap Rate

352.73%

Return on Investment

439.29%

6770 Pelican Bay Blvd 242 Naples, FL, 34108

3 bed • 2 bath • 9 guests

Purchase Price

Est. $72/mo

This property is for sale!

Contact Agent

4287

Airbnb Investor Score

$51,898

Annual Profit

352.7%

Cap Rate

434.3%

Cash on Cash

$76,541

Annual Revenue

BNBCalc predicts this property will get $403 per night with 52% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$82,651

Avg annual revenue

52%

Avg occupancy rate

$403

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

$45k

$70k

$95k

$120k

$51,898

Profit

Revenue

$76,541

Operating Expenses

$23,630

Operating Income

$52,910

Mortgage & Taxes

$1,012

Profit (Cash Flow)

$51,898

$11,950

Cash Investment

Down Payment

$3,000

Renos & Furnishing

$8,500

Closing Costs

$450

Total

$11,950

DSCR Ratio

Strong

52.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

434.29%

Cap Rate

352.73%

Return on Investment

439.29%

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

$712

Deductible property tax

$149

Your total deduction

-$49,239

Your adjusted annual income

$150,000 - -$49,239 = $199,239

Taxes on $199,239 (30%)

$59,772

Your old tax bill

$45,000

Your new tax bill

$59,772

Estimated tax savings

-$14,772

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -