Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 9334 Roan Ln, West Palm Beach, FL 33403

3 bed • 1 bath • 9 guests • $2,800

BNB

Calc

Annual Revenue

$85,730

Profit (Cash Flow)

$60,716

Cap Rate

2175.2%

Annual Revenue

$85,730

Airbtics projects $326/night at 72% occupancy ($85,730). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, $326 rate per night.

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

Percentiles25%50%75%90%
Revenue$63,902$87,282$113,486$142,717
Occupancy64%75%79%84%
Nightly Rate$260$306$376$443

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
$125,026
$435
73%
322$210✅❌❌Y / Y⭐️ 4.6 (43)
$116,040
$373
85%
323$0✅❌✅Y / Y⭐️ 4.9 (49)
$99,809
$303
84%
325$250✅❌✅Y / Y⭐️ 5 (45)
$111,693
$377
78%
323$150✅✅✅Y / Y⭐️ 5 (111)
$46,542
$184
64%
322$150❌❌✅Y / Y⭐️ 4.8 (63)
$74,849
$247
79%
325$250✅❌✅Y / Y⭐️ 5 (29)
$66,193
$302
58%
325$215✅❌❌Y / Y⭐️ 4.8 (52)
$82,030
$309
67%
323$265✅❌✅Y / Y⭐️ 5 (24)
$107,076
$516
56%
326$250✅❌✅Y / Y⭐️ 4.8 (34)
$67,983
$220
79%
322$219✅❌❌Y / Y⭐️ 4.9 (101)

Return Metrics

682.66% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$60,716$121,432$182,148$242,865$303,581$607,162$1,821,488
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,240$2,240$2,240$2,240$2,240$2,240$2,240
Down Payment$560$560$560$560$560$560$560
Property Appreciation$84$170$259$351$445$962$3,996
Total Return$63,600$124,403$185,208$246,016$306,827$610,925$1,828,284

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

682.66%

Cap Rate

2,175.18%

Return on Investment

683.91%

property-location

9334 Roan Ln West Palm Beach, FL, 33403

3 bed • 1 bath • 9 guests

Est. $13/mo

Agent

Inquire about this property

Contact Agent

West Palm Beach

Zoning


Laws

$85,730

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $326/night at 72% occupancy.

Top 51% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$89,724

Avg annual revenue

72%

Avg occupancy rate

$326

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

$100k

$125k

Sign up to see the data on 10 all comparables

$60,716

Profit

Revenue

$85,730

Operating Expenses

$24,825

Operating Income

$60,905

Mortgage & Taxes

$189

Profit (Cash Flow)

$60,716

$8,894

Cash Investment

Down Payment

$560

Renos & Furnishing

$8,250

Closing Costs

$84

Total

$8,894

DSCR Ratio

Strong

322.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

682.66%

Cap Rate

2,175.18%

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

$133

Deductible property tax

$28

Your total deduction

-$59,300

Your adjusted annual income

$150,000 - -$59,300 = $209,300

Taxes on $209,300 (30%)

$62,790

Your old tax bill

$45,000

Your new tax bill

$62,790

Estimated tax savings

-$17,790

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