Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Damai Ln, , FL, 32821

4 bed • 3.5 bath • 8 guests • $660,000

BNB

Calc

Annual Revenue

$65,580

Profit (Cash Flow)

$128

Cap Rate

5.8%

Annual Revenue

$65,580

AirDNA projects $289/night at 34% occupancy ($35,888). Airbtics projects $237/night at 52% occupancy ($45,012). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $285 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,243$42,643$68,384$96,086
Occupancy40%48%60%77%
Nightly Rate$166$237$304$334

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
$51,475
$329
41%
432$195✅✅✅Y / Y⭐️ 0 (1)
$46,438
$310
40%
442$198✅✅❌Y / Y⭐️ 5 (1)
$26,032
$204
32%
442$198✅✅❌Y / Y⭐️ 5 (4)
$54,029
$332
42%
441$198✅✅❌Y / Y⭐️ 4 (1)
$51,048
$320
41%
43.52$198✅✅❌Y / Y⭐️ 0 (1)
$71,270
$352
54%
441$198✅✅❌Y / Y⭐️ 4.8 (5)
$58,719
$330
47%
43.51$198✅❌❌Y / Y⭐️ 5 (3)
$71,063
$361
52%
43.52$195✅✅✅Y / Y⭐️ 5 (7)
$75,394
$376
54%
431$195✅✅✅Y / Y⭐️ 0 (0)
$41,804
$222
49%
472$198✅✅❌Y / Y⭐️ 0 (1)
$57,624
$328
48%
432$0✅✅✅Y / Y⭐️ 5 (7)
$32,745
$134
64%
443$165✅✅❌Y / N⭐️ 4 (3)
$40,896
$167
63%
442$235✅✅❌Y / Y⭐️ 4.5 (4)
$43,599
$291
39%
43.51$195✅✅✅Y / Y⭐️ 5 (3)
$35,064
$151
59%
441$255✅❌❌Y / Y⭐️ 4.8 (5)
$64,122
$240
73%
442$0✅✅✅Y / Y⭐️ 0 (1)
$42,083
$273
40%
43.51$198✅✅❌Y / Y⭐️ 4.5 (4)
$51,769
$303
45%
43.51$198✅✅✅Y / Y⭐️ 0 (1)
$45,835
$247
48%
43.51$195✅✅✅Y / Y⭐️ 0 (2)
$46,359
$298
41%
43.52$195✅✅❌Y / Y⭐️ 0 (1)
$39,532
$281
37%
43.52$198✅❌❌Y / Y⭐️ 4.5 (3)
$24,199
$174
38%
441$0✅❌❌Y / Y⭐️ 4.3 (6)
$21,007
$140
41%
441$0✅❌❌Y / Y⭐️ 4.7 (110)
$80,263
$382
55%
43.51$195✅✅✅Y / Y⭐️ 0 (1)
$46,714
$168
74%
441$199✅❌❌Y / Y⭐️ 0 (0)
$56,882
$156
89%
441$199✅❌❌Y / Y⭐️ 0 (0)
$49,813
$166
72%
441$199✅❌✅Y / Y⭐️ 0 (0)
$63,166
$156
100%
441$199✅✅❌Y / Y⭐️ 0 (0)
$55,101
$156
88%
441$199✅✅✅Y / Y⭐️ 0 (0)
$29,432
$168
38%
441$199✅❌❌Y / Y⭐️ 0 (0)
$40,534
$168
60%
441$199✅❌❌Y / Y⭐️ 0 (0)
$37,668
$166
56%
441$199✅❌✅Y / Y⭐️ 5 (2)
$38,559
$301
35%
431$0✅✅✅Y / Y⭐️ 5 (1)
$51,112
$245
57%
43.51$0✅✅✅Y / Y⭐️ 0 (2)
$42,657
$259
45%
43.51$0✅✅✅Y / Y⭐️ 0 (0)
$33,544
$235
39%
43.51$0✅✅✅Y / Y⭐️ 0 (2)
$46,789
$166
77%
441$199✅❌✅Y / Y⭐️ 0 (0)
$46,819
$156
82%
441$0✅❌❌Y / Y⭐️ 4.5 (6)

Return Metrics

0.04% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$127$255$382$510$637$1,275$3,825
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$395,999$395,999$395,999$395,999$395,999$395,999$395,999
Down Payment$264,000$264,000$264,000$264,000$264,000$264,000$264,000
Property Appreciation$19,800$40,194$61,199$82,835$105,120$226,984$941,993
Total Return$679,927$700,449$721,582$743,345$765,758$888,259$1,605,818

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.04%

Cap Rate

5.82%

Return on Investment

8.48%

property-location

Damai Ln Florida, 32821

4 bed • 3.5 bath • 8 guests

Est. $3,166/mo

Agent

Inquire about this property

Contact Agent

$635,700

Zestimate

15

Airbnb Investor Score

$127

Annual Profit

5.8%

Cap Rate

0.0%

Cash on Cash

$65,580

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $289/night at 34% occupancy.Projected nightly rate is $237/night at 52% occupancy.

Top 23% of comparables

Top 36% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$46,035

Avg annual revenue

52%

Avg occupancy rate

$237

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

$15k

$35k

$55k

$80k

Sign up to see the data on 40 all comparables

$128

Profit

Revenue

$65,580

Operating Expenses

$27,120

Operating Income

$38,459

Mortgage & Taxes

$38,332

Profit (Cash Flow)

$128

$283,800

Cash Investment

Down Payment

$264,000

Renos & Furnishing

$0

Closing Costs

$19,800

Total

$283,800

DSCR Ratio

Acceptable

1.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.04%

Cap Rate

5.82%

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

$26,867

Deductible property tax

$7,194

Your total deduction

$67,650

Your adjusted annual income

$150,000 - $67,650 = $82,350

Taxes on $82,350 (30%)

$24,705

Your old tax bill

$45,000

Your new tax bill

$24,705

Estimated tax savings

$20,295

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:

2009

Size:

2,056 sqft

Type:

TOWNHOUSE

Parking:

-

Heating:

Central

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: TOWNHOUSE
  • Stories: 3
  • Lot size: -
  • Building area: 2,056 sqft
  • Garage: No
  • Heating: Central
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Carport
  • Amenities: Convection Oven, Cooktop, Dishwasher, Disposal, Dryer, Microwave, Refrigerator, Washer
  • Price per square foot: $309

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 342428247014530
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $635,700

Schools

  • Elementary School: Sunshine Elementary with 4/10 star rating
  • Middle School: Freedom Middle School with 3/10 star rating