BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 8567 W Gulf Blvd Apt 23n

1 bed • 1 bath • 3 guests • $208,000

BNB

Calc

Annual Revenue

$47,715

Profit (Cash Flow)

$13,801

Cap Rate

13.4%

Annual Revenue

$47,715

AirDNA projects $184/night at 71% occupancy ($47,715). Airbtics projects $151/night at 79% occupancy ($43,569). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, $184 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,546$45,844$58,676$69,108
Occupancy68%83%89%91%
Nightly Rate$114$144$171$194

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
Harbor House Condo at The Beach 1B/1B (Gulf Blvd)

No image available

$38,004
$130
69%
111$120❌❌❌Y / Y⭐️ 4.8 (54)
Sunset Beach Beauty 1 Bedroom Condo #3

No image available

$37,149
$112
78%
111$115✅❌❌Y / Y⭐️ 4.9 (181)
Ocean Front Oasis Sunset Chateau Kid Friendly

No image available

$86,785
$274
83%
113$125✅❌❌Y / Y⭐️ 4.9 (56)
Harbor House 37-Cute, Comfortable, Coastal Escape

No image available

$26,897
$99
68%
111$140✅❌❌N / N⭐️ 4.7 (9)
"Ocean" Cottage on Sunset Beach

No image available

$45,624
$133
88%
113$125❌❌❌Y / Y⭐️ 4.9 (52)
Sunset Beach-Heated Pool| Food| Live Music

No image available

$34,880
$164
55%
114$100✅❌❌Y / Y⭐️ 5 (31)
Island Paradise - Beachfront Condo

No image available

$64,225
$190
91%
113$50✅❌❌Y / Y⭐️ 5 (58)
Sunset Beach STEPS to the Sand| Heated Pool| Grill

No image available

$41,689
$161
67%
113$100✅❌❌Y / Y⭐️ 5 (138)
Beach Front Condo - 1 Bedroom

No image available

$58,085
$197
78%
113$125✅❌❌N / N⭐️ 5 (42)
Funshine Sunset Beach - Heated Pool Steps to Beach

No image available

$42,030
$116
91%
111$100✅❌❌Y / Y⭐️ 5 (89)
Sunset Chateau 409 Popular Sunset Beach

No image available

$30,515
$96
83%
111$140✅❌❌Y / Y⭐️ 3.7 (7)
Beach Front Condo, King Sized Bed, STUNNING views!

No image available

$63,785
$176
95%
113$110✅❌❌Y / Y⭐️ 5 (113)
Huge & Styling 1 BR Near Beach

No image available

$36,252
$109
88%
113$95❌❌❌N / Y⭐️ 4.9 (37)
Steps to Sunset Beach-Ocean view,pool,1BR, Kitchen

No image available

$37,655
$166
61%
117$60✅❌❌Y / Y⭐️ 4.9 (67)
Treasure Island Turtle House Sunset Beach Cottage

No image available

$49,695
$144
92%
114$99❌❌❌Y / Y⭐️ 5 (62)

Return Metrics

26.49% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$13,801$27,602$41,404$55,205$69,007$138,014$414,043
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$166,400$166,400$166,400$166,400$166,400$166,400$166,400
Down Payment$41,600$41,600$41,600$41,600$41,600$41,600$41,600
Property Appreciation$6,240$12,667$19,287$26,105$33,129$71,534$296,870
Total Return$228,041$248,270$268,691$289,311$310,136$417,549$918,913

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

26.49%

Cap Rate

13.38%

Return on Investment

42.39%

property-location

8567 W Gulf Blvd 20N Treasure Island, Florida, 33706

1 bed • 1 bath • 3 guests

Est. $998/mo

Agent

Inquire about this property

Contact Agent

$343,700

Zestimate

$47,715

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $184/night at 71% occupancy.Projected nightly rate is $151/night at 79% occupancy.

Top 68% of comparables

Top 14% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$46,218

Avg annual revenue

79%

Avg occupancy rate

$151

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

$25k

$45k

$65k

$90k

Sign up to see the data on 15 all comparables

$13,801

Profit

Revenue

$47,715

Operating Expenses

$19,883

Operating Income

$27,832

Mortgage & Taxes

$14,031

Profit (Cash Flow)

$13,801

$52,090

Cash Investment

Down Payment

$41,600

Renos & Furnishing

$4,250

Closing Costs

$6,240

Total

$52,090

DSCR Ratio

Strong

1.98

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.49%

Cap Rate

13.38%

Profit (Cummulative)

$13,801

$166,400

$4,250

$6,240

$0

Total Gain

$22,085

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

$9,872

Deductible property tax

$2,059

Your total deduction

$7,391

Your adjusted annual income

$150,000 - $7,391 = $142,609


Taxes on $142,609 (30%)

$42,783

Your old tax bill

$45,000

Your new tax bill

$42,783


Estimated tax savings

$2,217

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:

1972

Size:

660 sqft

Type:

CONDO

Parking:

-

Heating:

YES

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
8470 W Gulf Blvd Apt 31222910-01974$0123
7480 Bayshore Dr Apt 301221,255-01984$1,200,000-
8567 W Gulf Blvd Apt 22n11480-01972$270,000198
8567 W Gulf Blvd Apt 20n-1300-01972$208,00020
8565 W Gulf Blvd Apt 27s11480-01972$315,500195
8465 W Gulf Blvd Apt 3311480-01974$360,00035
135 92nd Ave Apt 3--1,520-01982$1,042,500-
135 92nd Ave Apt 1221,520-01982$950,00047
9815 Harrell Ave Apt 203--745-01981$350,000-
7650 Bayshore Dr Apt 1001221,510-01980$1,325,00024

Property Details

  • MLS Status: N/A
  • Property Use: Condominium
  • Stories: 1
  • Lot size: -
  • Building area: 660 sqft
  • Garage: No
  • Heating: Yes
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 25-31-15-87687-001-0230
  • Flood Zone: Yes, Zone COASTAL FLOODPLAIN

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $354,862
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: $354,862
  • Market Estimate: $543,270


Sale history

DateSale Price% FinancedBuyer
08/23/18$00%My Paradise Rentals Llc
09/14/16$00%Winkowski,Brian M & Gayl T Trust
12/10/14$146,0000%Brian Winkowski, Gayl Winkowski

Ownership

  • Name: My Paradise Rentals Llc
  • Owner Occupied: No
  • Owner Mailing Address: 2623 N Paula Dr, Dunedin, Fl 34698
  • Years Owned: 70
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Azalea Elementary School with 9/10 star rating
  • Middle School: Azalea Middle School with 1/10 star rating
  • High School: Boca Ciega High School with 3/10 star rating