BNBCalc.com Investment Analysis Report of 122 White Ave

5 bed • 4 bath • 15 guests • $2,973,257

BNB

Calc

Return Metrics

-3.71% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.71%

Cap Rate

5.87%

Return on Investment

13.27%

Annual Revenue

$216,517

AirDNA projects $741/night at 80% occupancy ($216,516). Airbtics projects $577/night at 78% occupancy ($164,381). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$97,640$152,922$242,920$306,532
Occupancy69%80%89%92%
Nightly Rate$383$514$735$898

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Steps to the beach, pool, spa, and balconies!
$170,071
$548
83%
55121$450✅✅✅N / Y⭐️ 4.2 (7)Profile

B

Luxury home w/ pool! Just steps to the beach!
$140,926
$456
82%
45121$580✅✅✅N / Y⭐️ 4.8 (13)Profile

C

Private Pool, 2 Mins from the Beach - Lay'By, Too
$76,950
$270
75%
4381$395✅❌✅N / Y⭐️ 4.7 (3)Profile

D

Incredible House with Pool and Spa - Fortunate Sol
$184,631
$573
87%
6581$535✅✅❌N / Y⭐️ 5 (10)Profile

E

Spacious Pool Home, Near Beach! - Villa La Concha
$206,206
$688
81%
65121$510✅✅❌N / Y⭐️ 4.9 (12)Profile

Operating Expenses

Monthly Expenses

$3,486

Annual Expenses

$41,827

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,504

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,804

Management & Platform Fees

$541

Platform Fee (i.e. Airbnb)

$541

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$16,713

Annual Mortgage & Tax

$200,556

Downpayment

Purchase Price

$2,973,257

Percent Down

20%

Total Downpayment

$594,651

Total Loan Amount

$2,378,606

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$14,261

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$2,453

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

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: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$141,114

Deductible property tax

$29,435

Est. Depreciation Value

$1,377,695

Profit on this property

$174,689

Your total deduction

$1,373,555

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,373,555)

-$1,223,555

Your old tax bill

$45,000

Your new tax bill

-$367,067

Estimated tax savings

$412,067

property-location

122 White Ave Anna Maria, Florida, 34216

5 bed • 4 bath • 15 guests

Purchase Price

Est. $14,261/mo

Agent

Inquire about this property

Contact Agent

$1,393,000

Zestimate

0

Airbnb Investor Score

-$25,866

Annual Profit

5.9%

Cap Rate

-3.7%

Cash on Cash

$216,517

Annual Revenue

BNBCalc predicts this property will get $577 per night with 78% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.71%

Cap Rate

5.87%

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

$141,114

Deductible property tax

$29,435

Your total deduction

$435,318

Your adjusted annual income

$150,000 - $435,318 = -$285,318

Taxes on -$285,318 (30%)

-$85,595

Your old tax bill

$45,000

Your new tax bill

-$85,595

Estimated tax savings

$130,595

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