BNBCalc Short Term Rental Investment Analysis 9211 Myrtlewood Cir W, Palm Beach Gardens, FL 33418

2 bed • 1 bath • 6 guests • $339,000

BNB

Calc

Annual Revenue

$50,878

Profit (Cash Flow)

$7,716

Cap Rate

9.0%

Annual Revenue

$50,878

Airbtics projects $199/night at 70% occupancy ($50,878). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 70% occupancy rate, $199 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,757	$55,579	$64,424	$76,484
Occupancy	73%	76%	79%	80%
Nightly Rate	$150	$191	$213	$251

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Jupiter - Brand New 2 BR “Smart” Guesthouse	$37,842	$120	80%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (117)
Endless Summer,Jupiter Walk to Beach & Restaurants	$75,898	$418	48%	2	3	4	$270	✅	❌	❌	Y / Y	⭐️ 5 (24)
Pet-Friendly Palm Beach Pad - 1 Mi to the Ocean!	$66,381	$203	86%	2	1	2	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Stylish Updated Getaway: 2 Mi to Swim & Shop!	$56,402	$182	80%	2	1	2	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Coastal Townhome w/ Patio ~ 2 Mi to Beach!	$56,703	$201	73%	2	1	2	$129	❌	❌	✅	Y / Y	⭐️ 4.9 (57)
Blue Lagoon in Palm Beach Gardens	$47,032	$162	76%	2	1	3	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (94)
Quiet, comfy 2-bed efficiency.	$32,927	$111	76%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (27)
Palm Beach Townhome: 4 Mi to Juno Beach Park!	$63,812	$217	76%	2	1	2	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Regal PrvtSuite HeatedPꝏl Kayak 5min2Beach/Stadium	$33,345	$233	38%	2	1	2	$46	✅	❌	✅	Y / Y	⭐️ 4.8 (16)
Townhome in the Heart of Jupiter	$39,814	$147	74%	2	2	90	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (6)

Return Metrics

9.16% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,716	$15,432	$23,149	$30,865	$38,582	$77,164	$231,492
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,330	$6,866	$10,620	$14,605	$18,836	$44,244	$271,200
Down Payment	$67,800	$67,800	$67,800	$67,800	$67,800	$67,800	$67,800
Property Appreciation	$10,170	$20,645	$31,434	$42,547	$53,993	$116,587	$483,841
Total Return	$89,016	$110,744	$133,003	$155,818	$179,212	$305,796	$1,054,334

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.16%

Cap Rate

9.02%

Return on Investment

25.19%

9211 Myrtlewood Cir W Palm Beach Gardens, FL, 33418

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,626/mo

Inquire about this property

Contact Agent

$50,878

Annual Revenue

BNBCalc predicts this property will get $199 per night with 70% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% 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.

$51,015

Avg annual revenue

70%

Avg occupancy rate

$199

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

$45k

$60k

$75k

$7,716

Profit

Revenue

$50,878

Operating Expenses

$20,294

Operating Income

$30,584

Mortgage & Taxes

$22,868

Profit (Cash Flow)

$7,716

$84,220

Cash Investment

Down Payment

$67,800

Renos & Furnishing

$6,250

Closing Costs

$10,170

Total

$84,220

DSCR Ratio

Strong

1.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.16%

Cap Rate

9.02%

Return on Investment

25.19%

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

$16,089

Deductible property tax

$3,356

Your total deduction

$26,730

Your adjusted annual income

$150,000 - $26,730 = $123,270

Taxes on $123,270 (30%)

$36,981

Your old tax bill

$45,000

Your new tax bill

$36,981

Estimated tax savings

$8,019

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