BNBCalc Short Term Rental Investment Analysis 6785 Yarberry Ln, Naples, FL 34109

3 bed • 2 bath • 9 guests • $2,500,000

BNB

Calc

Annual Revenue

$92,746

Profit (Cash Flow)

-$101,633

Cap Rate

2.7%

Annual Revenue

$92,746

Revenue data could not be found for this address

BNB Calc projects a 67% occupancy rate, $379 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Beachcomber	$35,334	$138	64%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
Backyard Oasis w/Large Pool – 5 mins to Beach	$119,747	$544	58%	3	1	2	$185	✅	❌	✅	Y / Y	⭐️ 4.8 (47)
#CLOSEST2BEACH-3Bed2Bath Oasis by RITZ BEACH GOLF	$104,178	$437	62%	3	4	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (115)
555 Royal Palm Villa \| Luxury Heated Pool Home	$115,898	$415	75%	3	3	3	$165	✅	❌	✅	Y / Y	⭐️ 4.9 (126)
Cheerful 3-bed home w/ resort like backyard & pool	$108,327	$441	64%	3	3	3	$500	✅	✅	❌	Y / Y	⭐️ 4.8 (38)
Hip Beach House w/Pool/Heated Spa. Close to beach!	$78,292	$448	46%	3	3	3	$257	✅	✅	❌	Y / Y	⭐️ 5 (25)
Naples Angel House - Private Screened Pool	$86,202	$342	65%	3	4	3	$300	✅	✅	❌	Y / Y	⭐️ 4.8 (44)
594 Sandy Shore Château w Heated Pool \| Walk2Beach	$88,087	$384	61%	3	3	3	$165	✅	❌	✅	Y / Y	⭐️ 4.8 (55)
The WaterSun Oasis - Luxury Private Pool & Spa	$96,481	$308	84%	3	3	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (93)
677 Beach Break ·Beautiful 3/3 Home w/ Heated Pool	$99,457	$353	75%	3	3	3	$165	✅	❌	✅	Y / Y	⭐️ 5 (32)
Pet Friendly Home	$57,083	$180	80%	3	3	2	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (83)
Spacious Naples Home < 1 Mi to Vanderbilt Beach!	$77,813	$511	38%	3	3	5	$248	❌	❌	❌	Y / Y	⭐️ 4.3 (19)
Lux/heated pool/jacuzzi/firepit/games/1mile beach	$143,080	$419	91%	3	4	1	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (49)
Superb Naples Home w/ Den & Private Saltwater Pool	$146,707	$807	49%	3	4	4	$258	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
Naples Home-Min to beach,shops,dining. Heated Pool	$126,648	$563	60%	3	3	2	$275	✅	❌	✅	Y / Y	⭐️ 4.9 (66)
707 Palms Resort \| Private Pool & Huge Fenced Yard	$88,906	$406	58%	3	3	3	$165	✅	❌	✅	Y / Y	⭐️ 4.8 (111)
Palm Cottage Heated Pool wCage Walk/Bike to Beach	$57,824	$218	70%	3	3	3	$225	✅	❌	✅	Y / Y	⭐️ 4.9 (66)
Luxe Beach Home! Perfect for the Whole Family	$167,317	$519	85%	3	4	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (162)
FAMILY FRIENDLY with CRIBHeated Pool Naples!!!	$147,948	$483	82%	3	3	4	$225	✅	❌	❌	Y / Y	⭐️ 5 (235)
Playa House / 5 min walk to the beach	$136,796	$512	73%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (21)
Spa/Pool overlooking Golf course 2 milesTo Beach	$106,996	$315	92%	3	3	7	$200	✅	✅	❌	Y / Y	⭐️ 5 (61)
Sunny Coastal Chic Pool Home, Near Beach	$113,962	$455	68%	3	3	2	$99	✅	❌	❌	Y / Y	⭐️ 5 (33)
Cozy 3 Bedroom Home in Naples, FL	$39,922	$127	83%	3	1	3	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
LaStrada: Heated Pool & Mins to Beach	$92,518	$322	76%	3	3	1	$275	✅	❌	✅	Y / Y	⭐️ 4.9 (20)
3BR Dog Friendly \| Fenced Yard \| Washer/Dryer	$39,133	$297	36%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Charming Naples Stylish Home Near Vanderbilt Beach	$43,058	$135	71%	3	3	3	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Amazing Sparkly Clean Naples Home	$107,418	$483	57%	3	4	3	$500	✅	✅	❌	Y / Y	⭐️ 4.8 (60)
Private Naples Gem｜Heated Pool	$81,112	$326	66%	3	3	3	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (12)
Villa Swiss - Modern and luxury pool/spa home!	$70,519	$326	56%	3	3	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (24)
Custom Designed Heated Pool and Spa	$77,313	$299	66%	3	3	1	$745	✅	✅	✅	Y / Y	⭐️ 5 (62)
0.7m to Vanderbilt Beach/N Naples	$131,595	$623	57%	3	3	1	$595	✅	❌	✅	Y / Y	⭐️ 5 (1)
Relax Enjoy Live! Home Made with love!	$38,589	$206	48%	3	1	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (2)
Lounge by Pool. Walk to Beach. Play Nintendo	$65,524	$322	53%	3	3	2	$250	✅	❌	✅	Y / Y	⭐️ 4.9 (96)
CLEAN BEACHSIDE HOME -WALK/BIKE TO BEACH-SLEEPS 9	$94,578	$634	39%	3	3	1	$249	❌	❌	✅	Y / Y	⭐️ 0 (0)
Naples Park Home: w/heated pool/ & cabana w/TV	$88,870	$445	52%	3	3	7	$275	✅	✅	❌	Y / Y	⭐️ 5 (8)
Tropical Naples Villa...Walk to Beach..Heated Pool	$84,764	$429	53%	3	3	3	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (31)
3 bedroom with a pool and only 10 mins from beach!	$29,092	$359	21%	3	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (17)
Lux Family 3 BR W/Pool Villa Walk To Beach/Mercato	$97,341	$415	63%	3	3	2	$275	✅	❌	✅	Y / Y	⭐️ 4.9 (29)
Severina's 3-BR Home w/Pool & Parking near Beaches	$66,071	$430	41%	3	3	2	$345	✅	✅	✅	Y / Y	⭐️ 4 (8)
The Pop Hauz - Large Pool House	$56,283	$291	52%	3	3	4	$200	✅	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

-17.41% 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)	-$101,632	-$203,265	-$304,898	-$406,531	-$508,163	-$1,016,327	-$3,048,982
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,000,000	$2,000,000	$2,000,000	$2,000,000	$2,000,000	$2,000,000	$2,000,000
Down Payment	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000
Property Appreciation	$75,000	$152,250	$231,817	$313,772	$398,185	$859,790	$3,568,156
Total Return	$2,473,367	$2,448,984	$2,426,919	$2,407,241	$2,390,021	$2,343,463	$3,019,173

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.41%

Cap Rate

2.68%

Return on Investment

-0.35%

6785 Yarberry Ln Naples, FL, 34109

3 bed • 2 bath • 9 guests

Purchase Price

Est. $11,991/mo

This property is for sale!

Contact Agent

-66

Airbnb Investor Score

-$101,632

Annual Profit

2.7%

Cap Rate

-17.4%

Cash on Cash

$92,746

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 38% of comparables

Avg Daily Rate

Top 53% of comparables

40 Airbnb Comparables

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

$90,169

Avg annual revenue

62%

Avg occupancy rate

$391

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

$75k

$120k

$170k

-$101,633

Profit

Revenue

$92,746

Operating Expenses

$25,737

Operating Income

$67,009

Mortgage & Taxes

$168,642

Profit (Cash Flow)

-$101,633

$583,500

Cash Investment

Down Payment

$500,000

Renos & Furnishing

$8,500

Closing Costs

$75,000

Total

$583,500

DSCR Ratio

Weak

0.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.41%

Cap Rate

2.68%

Return on Investment

-0.35%

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

$118,653

Deductible property tax

$24,750

Your total deduction

$350,476

Your adjusted annual income

$150,000 - $350,476 = -$200,476

Taxes on -$200,476 (30%)

-$60,143

Your old tax bill

$45,000

Your new tax bill

-$60,143

Estimated tax savings

$105,143

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -