BNBCalc.com Investment Analysis Report of 14021 Bellagio Way, Osprey, FL, 34229

3 bed • 2 bath • 9 guests • $684,800

BNB

Calc

Return Metrics

9.21% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.21%

Cap Rate

8.97%

Return on Investment

25.63%

Annual Revenue

$86,388

AirDNA projects $292/night at 60% occupancy ($63,990). Airbtics projects $249/night at 66% occupancy ($60,024). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$33,135$57,695$93,596$129,558
Occupancy49%68%81%86%
Nightly Rate$181$227$309$403

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Sarasota vacation Home!
$51,554
$216
63%
3381$200❌❌✅N / Y⭐️ 5 (39)Profile

B

Heated Pool | 3 Beds | Near Beaches and parks
$36,867
$146
63%
3265$350✅❌❌N / Y⭐️ 5 (28)Profile

C

Freda’s Sarasota Oasis! Private Pool & Lounge Area
$115,980
$416
75%
3384$375✅❌❌N / Y⭐️ 4.9 (10)Profile

D

Pool, Hot tub, Close to Beaches, Shopping, More!
$56,739
$219
68%
3287$199✅✅✅N / Y⭐️ 5 (3)Profile

E

Smart Home Sarasota Family Getaway
$58,458
$252
62%
3372$190❌❌✅N / Y⭐️ 5 (16)Profile

Operating Expenses

Monthly Expenses

$2,076

Annual Expenses

$24,910

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,420

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$720

Management & Platform Fees

$216

Platform Fee (i.e. Airbnb)

$216

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$3,849

Annual Mortgage & Tax

$46,188

Downpayment

Purchase Price

$684,800

Percent Down

20%

Total Downpayment

$136,960

Total Loan Amount

$547,840

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$3,285

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$565

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

$32,501

Deductible property tax

$6,780

Est. Depreciation Value

$320,834

Profit on this property

$61,477

Your total deduction

$298,638

So, your new taxable income is your previous income minus your total deduction ($150,000 - $298,638)

-$148,638

Your old tax bill

$45,000

Your new tax bill

-$44,591

Estimated tax savings

$89,591

property-location

14021 Bellagio Way Osprey, Florida, 34229

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,285/mo

Agent

Inquire about this property

Contact Agent

$189,500

Zestimate

63

Airbnb Investor Score

$15,289

Annual Profit

9.0%

Cap Rate

9.2%

Cash on Cash

$86,388

Annual Revenue

BNBCalc predicts this property will get $249 per night with 66% 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

9.21%

Cap Rate

8.97%

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

$32,501

Deductible property tax

$6,780

Your total deduction

$80,077

Your adjusted annual income

$150,000 - $80,077 = $69,923

Taxes on $69,923 (30%)

$20,977

Your old tax bill

$45,000

Your new tax bill

$20,977

Estimated tax savings

$24,023

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