Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Steeves Ave, Naples, FL, 34104

4 bed • 4 bath • 8 guests • $895,000

BNB

Calc

Annual Revenue

$91,516

Profit (Cash Flow)

$5,565

Cap Rate

7.4%

Annual Revenue

$91,516

AirDNA projects $522/night at 48% occupancy ($91,515). Airbtics projects $325/night at 69% occupancy ($81,905). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 48% occupancy rate, $522 rate per night.

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

Percentiles25%50%75%90%
Revenue$59,104$77,959$113,692$138,195
Occupancy61%69%80%83%
Nightly Rate$259$299$376$437

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
$102,392
$370
75%
422$250✅❌✅Y / Y⭐️ 5 (88)
$64,088
$243
68%
421$180✅❌✅Y / Y⭐️ 5 (89)
$66,085
$268
63%
422$195✅❌✅Y / Y⭐️ 4.9 (130)
$65,991
$259
66%
432$284✅❌❌N / Y⭐️ 4.8 (25)
$112,915
$524
58%
452$350✅❌✅Y / Y⭐️ 4.9 (63)
$68,200
$289
63%
423$200✅❌✅Y / Y⭐️ 4.7 (47)
$56,800
$260
56%
422$195✅✅❌Y / Y⭐️ 4.8 (27)
$52,022
$154
86%
421$250❌❌✅Y / Y⭐️ 5 (158)
$62,715
$210
81%
434$225✅❌✅Y / Y⭐️ 5 (202)
$80,596
$459
47%
433$250✅✅✅Y / Y⭐️ 5 (14)
$35,892
$183
50%
422$275❌❌✅Y / Y⭐️ 4.6 (24)
$36,886
$301
31%
433$150❌❌✅Y / Y⭐️ 5 (1)
$70,702
$273
70%
434$249✅❌❌Y / Y⭐️ 5 (67)
$82,993
$385
52%
423$300✅✅❌Y / Y⭐️ 4.9 (86)
$76,679
$478
41%
432$275✅✅✅Y / Y⭐️ 4.9 (99)
$44,023
$172
63%
431$225❌❌❌Y / Y⭐️ 5 (30)
$102,473
$399
67%
434$300✅❌✅Y / Y⭐️ 5 (17)
$92,864
$363
64%
435$275✅❌✅Y / Y⭐️ 4.5 (21)
$92,687
$297
80%
435$275✅✅✅Y / Y⭐️ 4.9 (60)
$239,233
$842
77%
431$250✅✅✅Y / Y⭐️ 5 (6)
$78,357
$271
79%
431$325✅❌❌Y / Y⭐️ 5 (23)
$73,254
$327
61%
435$125✅✅❌Y / Y⭐️ 0 (0)
$140,974
$435
86%
435$275✅❌✅Y / Y⭐️ 4.8 (32)
$80,082
$261
82%
424$165❌❌✅Y / Y⭐️ 5 (6)
$92,296
$336
69%
435$275✅❌✅Y / Y⭐️ 4.7 (13)
$117,326
$371
83%
435$275✅✅✅Y / Y⭐️ 4.8 (32)
$73,402
$234
83%
421$285✅❌✅Y / Y⭐️ 4.8 (16)
$67,602
$251
70%
435$350✅✅✅Y / Y⭐️ 4.7 (16)
$55,524
$232
61%
424$250✅❌✅Y / Y⭐️ 4.9 (15)
$58,413
$266
60%
437$190✅✅❌Y / Y⭐️ 5 (22)
$124,064
$408
82%
424$165❌❌✅Y / Y⭐️ 5 (5)
$56,796
$190
73%
422$200✅❌✅Y / Y⭐️ 5 (24)
$52,928
$309
42%
422$165❌✅✅Y / Y⭐️ 5 (32)
$94,303
$306
83%
437$315✅❌✅Y / Y⭐️ 4.8 (4)
$121,809
$325
100%
436$200✅❌❌Y / Y⭐️ 5 (15)
$94,899
$374
69%
437$300✅✅❌Y / Y⭐️ 4.8 (52)
$168,314
$430
100%
434$300✅❌❌Y / Y⭐️ 4.9 (13)
$75,785
$265
76%
437$320✅❌✅Y / Y⭐️ 4.5 (2)
$68,193
$277
66%
436$350✅❌✅Y / Y⭐️ 4.8 (8)
$117,801
$418
77%
437$290✅✅✅Y / Y⭐️ 0 (0)

Return Metrics

2.56% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,564$11,129$16,693$22,258$27,823$55,646$166,939
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$716,000$716,000$716,000$716,000$716,000$716,000$716,000
Down Payment$179,000$179,000$179,000$179,000$179,000$179,000$179,000
Property Appreciation$26,850$54,505$82,990$112,330$142,550$307,805$1,277,399
Total Return$927,414$960,634$994,684$1,029,588$1,065,373$1,258,451$2,339,338

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.56%

Cap Rate

7.36%

Return on Investment

19%

property-location

Steeves Ave Naples, Florida, 34104

4 bed • 4 bath • 8 guests

Est. $4,293/mo

Agent

Inquire about this property

Contact Agent

$304,400

Zestimate

30

Airbnb Investor Score

$5,564

Annual Profit

7.4%

Cap Rate

2.6%

Cash on Cash

$91,516

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $522/night at 48% occupancy.Projected nightly rate is $325/night at 69% occupancy.

Top 91% of comparables

Top 3% 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.

$85,458

Avg annual revenue

69%

Avg occupancy rate

$325

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

$35k

$100k

$170k

$240k

Sign up to see the data on 40 all comparables

$5,565

Profit

Revenue

$91,516

Operating Expenses

$25,577

Operating Income

$65,939

Mortgage & Taxes

$60,374

Profit (Cash Flow)

$5,565

$216,850

Cash Investment

Down Payment

$179,000

Renos & Furnishing

$11,000

Closing Costs

$26,850

Total

$216,850

DSCR Ratio

Acceptable

1.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.56%

Cap Rate

7.36%

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

$42,478

Deductible property tax

$8,861

Your total deduction

$84,619

Your adjusted annual income

$150,000 - $84,619 = $65,381

Taxes on $65,381 (30%)

$19,614

Your old tax bill

$45,000

Your new tax bill

$19,614

Estimated tax savings

$25,386

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