BNBCalc Short Term Rental Investment Analysis 9858 E Villa Cir, Vero Beach, FL 32966

3 bed • 3 bath • 9 guests • $270,000

BNB

Calc

Annual Revenue

$40,389

Profit (Cash Flow)

$3,245

Cap Rate

7.9%

Annual Revenue

$40,389

AirDNA projects $194/night at 57% occupancy ($40,388). Airbtics projects $223/night at 66% occupancy ($53,756). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $194 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,938	$59,296	$77,283	$93,535
Occupancy	56%	67%	73%	81%
Nightly Rate	$164	$234	$279	$303

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Arena \| Family-friendly Beach House w/ Patio	$80,232	$275	74%	3	1	1	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (48)
Spacious Beach Farmhouse w/ Backyard Oasis	$57,217	$268	56%	3	3	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (57)
3/3 Beach Bungalow w/ Enclosed Pool in Vero Beach	$74,816	$302	66%	3	3	2	$185	✅	❌	✅	Y / N	⭐️ 5 (41)
Patio \| Firepit \| 65” TV w/ Netflix \| 472mbps \| WD	$25,953	$76	81%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
Pineapple House Vero Beach	$62,369	$283	58%	3	1	3	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (35)
Charming home, minutes from the beach	$36,528	$116	76%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (131)
Tropical Beach Paradise	$62,522	$244	69%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (45)
Amazing Beach House Lagoon Waterfront\|Hot Tub!	$55,770	$267	54%	3	3	5	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (33)
Relaxing beach getaway backyard + hot tub	$74,456	$294	65%	3	3	3	$295	❌	✅	❌	Y / Y	⭐️ 5 (42)
Tropical Getaway! Heated Pool, Cabana-Boat parking	$49,879	$278	47%	3	3	3	$245	✅	❌	✅	Y / Y	⭐️ 4.8 (12)
Great Location, 10 Mins to Beach, Vero Pool House	$101,610	$301	91%	3	3	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (22)
Cabana Paradise! Heated Pool with TV, Near Beaches	$48,462	$188	68%	3	3	3	$230	✅	❌	✅	Y / Y	⭐️ 5 (41)
Pool Paradise! Heated Pool, PoolsideTV, Pool Table	$48,316	$184	69%	3	3	3	$220	✅	❌	❌	Y / Y	⭐️ 4.7 (31)
Ocean Air	$58,352	$320	48%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (19)
Private Beach - Dogs Welcome - EV Charger - 3/3	$65,186	$244	71%	3	3	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (69)
Indian River Vacation - Waterfront	$86,749	$286	79%	3	3	4	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Seaside EscapeBeach 2 blocks Swim spaHot tub	$44,537	$242	48%	3	3	3	$230	✅	✅	✅	Y / Y	⭐️ 4.9 (19)
North Island Family Retreat	$56,718	$210	72%	3	1	1	$139	❌	❌	✅	Y / Y	⭐️ 5 (112)
The Beach Town Retreat	$63,163	$295	56%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (36)
Tropical Paradise 3/2 Pool Home in Vero Beach	$55,661	$209	71%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (61)
Private/Tropical 3/4 acre/Heated pool/ 2.5 bath	$76,967	$248	81%	3	3	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (15)
Rock Ridge II. Close to everything.	$37,404	$123	80%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (102)
Lewis Landing surrounded by nature.	$37,109	$140	67%	3	3	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (66)
Luxury Vero Beach House/Private Beach/Heated Pool	$106,549	$395	73%	3	3	5	$250	✅	❌	❌	Y / Y	⭐️ 5 (24)
Sweet Home Vero Beach w/ hot tub	$40,671	$114	96%	3	1	3	$75	❌	✅	❌	Y / Y	⭐️ 4.8 (35)
Gorgeous 3br House with Large Private Fenced Yard!	$46,780	$167	73%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Luxury 3-Bedroom Home near Beaches with Pool	$52,879	$236	59%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Dynamic 3 bed/ 2 bath home with heated pool.	$58,292	$232	66%	3	2	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (29)
Private Peaceful Getaway / Heated Pool	$96,137	$333	76%	3	2	5	$250	✅	❌	❌	Y / Y	⭐️ 5 (151)
Vero Villa- Your Relaxing Vacation Home Awaits.	$26,366	$102	65%	3	2	3	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
Spacious home, heated pool, just 10 min to beach!	$52,180	$224	61%	3	2	1	$155	✅	❌	❌	Y / Y	⭐️ 4.9 (79)
Privacy and Pool:Last house on dead end road!	$41,114	$156	67%	3	2	1	$130	✅	❌	❌	Y / Y	⭐️ 4.9 (148)
Elegant Cottage - Less than 2 miles to BEACH	$30,351	$149	54%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (80)
Tropical Sanctuary Oasis-Heated Pool, Pond, & Yard	$47,079	$182	65%	3	2	1	$199	✅	❌	✅	Y / Y	⭐️ 5 (166)
✨Gorgeous Home less than 1 minute from the beach!	$66,943	$348	51%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
✨Beautiful Home less than 1 minute from the beach!	$56,554	$267	57%	3	2	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Paradise Bliss! Heated Pool, Boat Parking, Fenced!	$33,293	$177	50%	3	2	3	$180	✅	❌	✅	Y / Y	⭐️ 4.7 (23)
Relaxing home 12 mins from the beach	$33,183	$104	84%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Oasis: Hot tub, fire pit, fun!	$43,080	$152	72%	3	2	1	$100	❌	✅	❌	Y / Y	⭐️ 4.9 (65)
Cozy Home in Vero Beach!	$36,856	$204	47%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (49)

Return Metrics

4.57% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,244	$6,489	$9,734	$12,979	$16,224	$32,448	$97,344
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$216,000	$216,000	$216,000	$216,000	$216,000	$216,000	$216,000
Down Payment	$54,000	$54,000	$54,000	$54,000	$54,000	$54,000	$54,000
Property Appreciation	$8,100	$16,443	$25,036	$33,887	$43,004	$92,857	$385,360
Total Return	$281,344	$292,932	$304,770	$316,866	$329,228	$395,305	$752,704

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.57%

Cap Rate

7.94%

Return on Investment

19.75%

9858 E Villa Cir Vero Beach, FL, 32966

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,295/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$3,244

Annual Profit

7.9%

Cap Rate

4.6%

Cash on Cash

$40,389

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $194/night at 57% occupancy.Projected nightly rate is $223/night at 66% occupancy.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 63% of comparables

Seasonality

40 Airbnb Comparables

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

$55,707

Avg annual revenue

66%

Avg occupancy rate

$223

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

$50k

$80k

$110k

$3,245

Profit

Revenue

$40,389

Operating Expenses

$18,931

Operating Income

$21,458

Mortgage & Taxes

$18,213

Profit (Cash Flow)

$3,245

$70,850

Cash Investment

Down Payment

$54,000

Renos & Furnishing

$8,750

Closing Costs

$8,100

Total

$70,850

DSCR Ratio

Acceptable

1.18

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.57%

Cap Rate

7.94%

Return on Investment

19.75%

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

$12,814

Deductible property tax

$2,673

Your total deduction

$24,711

Your adjusted annual income

$150,000 - $24,711 = $125,289

Taxes on $125,289 (30%)

$37,587

Your old tax bill

$45,000

Your new tax bill

$37,587

Estimated tax savings

$7,413

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: Yes

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: -