BNBCalc.com Investment Analysis Report of 13999 Gulf Blvd # 406 Madeira Beach FL 33708

2 bed • 2 bath • 6 guests • $600,000

BNB

Calc

Return Metrics

-4.99% 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

-4.99%

Cap Rate

5.54%

Return on Investment

11.53%

Annual Revenue

$53,932

AirDNA projects $214/night at 69% occupancy ($53,931). Airbtics projects $194/night at 79% occupancy ($55,977). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$42,230$59,011$67,715$90,310
Occupancy65%85%91%98%
Nightly Rate$176$188$201$246

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Waterfront View from Balcony in Madeira Beach!
$73,322
$255
78%
2243$175✅❌❌N / Y⭐️ 4.7 (50)Profile

B

Just a Short Walk to the Beach
$82,522
$218
100%
2163$100❌❌✅N / Y⭐️ 5 (15)Profile

C

Trillium 1C Beach Front Condo
$59,041
$188
85%
2262$180✅❌❌N / Y⭐️ 4.2 (6)Profile

D

Coastal Cure across from the Beach!
$40,513
$165
66%
2252$150✅❌❌N / Y⭐️ 4.9 (61)Profile

E

Great Views, Near Beach, & Two King Size Beds!
$57,382
$187
83%
2263$175✅❌❌N / Y⭐️ 4.6 (44)Profile

Operating Expenses

Monthly Expenses

$1,724

Annual Expenses

$20,691

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,149

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$449

Management & Platform Fees

$135

Platform Fee (i.e. Airbnb)

$135

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$3,372

Annual Mortgage & Tax

$40,464

Downpayment

Purchase Price

$600,000

Percent Down

20%

Total Downpayment

$120,000

Total Loan Amount

$480,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,878

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$495

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$280,498

Profit on this property

$33,241

Your total deduction

$281,674

So, your new taxable income is your previous income minus your total deduction ($150,000 - $281,674)

-$131,674

Your old tax bill

$45,000

Your new tax bill

-$39,502

Estimated tax savings

$84,502

property-location

13999 Gulf Blvd # 406 Madeira Beach FL 33708 Madeira Beach, FL, 33708

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,878/mo

Agent

Inquire about this property

Contact Agent

$595,400

Zestimate

-6

Airbnb Investor Score

-$7,223

Annual Profit

5.5%

Cap Rate

-5.0%

Cash on Cash

$53,932

Annual Revenue

BNBCalc predicts this property will get $194 per night with 79% occupancy, putting it in the top 47% 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

-4.99%

Cap Rate

5.54%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$90,602

Your adjusted annual income

$150,000 - $90,602 = $59,398

Taxes on $59,398 (30%)

$17,819

Your old tax bill

$45,000

Your new tax bill

$17,819

Estimated tax savings

$27,181

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