BNBCalc Short Term Rental Investment Analysis 6831 Tropical Ln, Bokeelia, FL, 33922

1 bed • 1 bath • 1 guests • $500,000

BNB

Calc

Annual Revenue

$23,931

Profit (Cash Flow)

-$30,295

Cap Rate

1.4%

Annual Revenue

$23,931

AirDNA projects $144/night at 45% occupancy ($23,667). Airbtics projects $126/night at 52% occupancy ($23,930). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 52% occupancy rate, $126 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,548	$21,063	$35,186	$55,817
Occupancy	43%	50%	59%	76%
Nightly Rate	$96	$111	$156	$194

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Romantic Getaway “Waterside” Dockage~Canal front	$38,373	$199	50%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (127)
Pine Island	$29,948	$147	44%	1	1	4	$160	✅	❌	❌	Y / Y	⭐️ 5 (32)
“The Quarterdeck Cottage” with Dockage!	$34,600	$204	45%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (90)
Doublemint Duplex A- on Quaint Pine Island!	$11,388	$64	40%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (53)
Apartment at Treehouse Permaculture Farm	$25,860	$155	43%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 5 (22)
casita bella	$15,782	$98	44%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (43)
Cape Coral Sunset	$20,915	$74	76%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (63)
Snapper Room in Matlacha	$18,125	$99	48%	1	1	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (11)
Waterfront Condo w/ Pool Access in Punta Gorda!	$38,518	$162	63%	1	1	2	$129	✅	❌	❌	Y / Y	⭐️ 4 (10)
Resort-Style Condo w/ Pool: 19 Miles to Fort Myers	$23,795	$110	49%	1	1	3	$104	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Captains Cottage	$21,546	$111	45%	1	1	1	$95	❌	✅	❌	Y / Y	⭐️ 5 (157)
Burnt Store Marina Condo: Boat, Swim, Golf!	$28,706	$88	83%	1	1	3	$88	✅	❌	❌	Y / Y	⭐️ 4.5 (50)
Studio#1-Back Bay Sunsets in Matlacha	$18,810	$95	51%	1	1	1	$75	❌	❌	✅	N / N	⭐️ 5 (20)
4 Person 1 Bedroom Condo with Waterview Balcony Fisherman Cabin	$29,078	$121	63%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (3)
Pet-Friendly Waterfront Motel Botel	$36,088	$170	58%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (110)
Bokeelia , Florida - Suite/ apartment, w/ Pool.	$37,540	$103	96%	1	1	1	$75	✅	❌	❌	N / Y	⭐️ 5 (49)
Moon Shell Hideaway	$24,857	$96	70%	1	1	1	$40	✅	❌	❌	Y / Y	⭐️ 5 (336)
Pine Island Escape	$12,527	$86	37%	1	1	2	$30	❌	❌	✅	N / Y	⭐️ 5 (14)
Susie's Old Florida Cottage	$15,819	$77	55%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (168)
Luxury on the Lake	$18,960	$137	33%	1	1	29	$150	❌	❌	❌	Y / Y	⭐️ 5 (12)
Studio #4 Watercolor Sunsets w/ gorgeous bay views	$25,919	$118	57%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (45)
The Nautical Nook at Keel Club \| Marina Views!	$18,342	$106	44%	1	1	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (11)
Adorable & spacious efficiency w/ full kitchen	$19,003	$131	38%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (32)
Adorable 1 BDRM first floor house in Bokeelia	$35,138	$194	48%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (41)
Bokeelia BeachHouse RedFish	$40,268	$191	53%	1	1	1	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
NEW- Sunny Island Cottage w/ Large Patio	$17,658	$111	40%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (34)
Dolphin Tiny Home	$35,005	$161	56%	1	1	1	$75	❌	❌	❌	N / N	⭐️ 4.5 (42)
Pine Island Pelican Suite: privacy, pool, gardens	$43,091	$197	59%	1	1	1	$29	✅	❌	❌	N / Y	⭐️ 5 (96)
Bayshore Bungalow - 1 bedroom	$16,962	$104	43%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (20)
Studio#3 The Heart of Matlacha	$23,131	$97	62%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (50)
Sunset POOL Waterfront Kayak bikes fish from dock	$49,235	$136	98%	1	1	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (42)
Osprey Watch - cozy 1 bedroom	$24,352	$116	57%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (14)
Waterfront in Matlacha!	$44,343	$153	78%	1	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (5)
Tarpon Suite in Matlacha * Redfish is open!	$22,799	$108	55%	1	1	4	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (121)
Little Piece of Paradise	$23,502	$93	67%	1	1	3	$75	✅	❌	❌	Y / Y	⭐️ 5 (119)
Flamingo Tiny Home	$35,158	$159	56%	1	1	1	$75	❌	❌	❌	N / N	⭐️ 5 (95)

Return Metrics

-25.4% 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)	-$30,294	-$60,589	-$90,884	-$121,178	-$151,473	-$302,947	-$908,842
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$399,999	$399,999	$399,999	$399,999	$399,999	$399,999	$399,999
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$484,705	$469,860	$455,479	$441,575	$428,163	$369,010	$304,789

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-25.4%

Cap Rate

1.42%

Return on Investment

-9.41%

6831 Tropical Ln Bokeelia, Florida, 33922

1 bed • 1 bath • 1 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

-103

Airbnb Investor Score

-$30,294

Annual Profit

1.4%

Cap Rate

-25.4%

Cash on Cash

$23,931

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $144/night at 45% occupancy.Projected nightly rate is $126/night at 52% occupancy.

Occupancy Rate

Top 48% 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.

$25,739

Avg annual revenue

52%

Avg occupancy rate

$126

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

$5k

$20k

$35k

$50k

-$30,295

Profit

Revenue

$23,931

Operating Expenses

$16,791

Operating Income

$7,140

Mortgage & Taxes

$37,435

Profit (Cash Flow)

-$30,295

$119,250

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$4,250

Closing Costs

$15,000

Total

$119,250

DSCR Ratio

Weak

0.19

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-25.4%

Cap Rate

1.42%

Return on Investment

-9.41%

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

$27,740

Deductible property tax

$5,500

Your total deduction

$81,269

Your adjusted annual income

$150,000 - $81,269 = $68,731

Taxes on $68,731 (30%)

$20,619

Your old tax bill

$45,000

Your new tax bill

$20,619

Estimated tax savings

$24,381

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