BNBCalc.com Investment Analysis Report of 1720 W Grace St, Tampa, FL, 33607

5 bed • 3 bath • 12 guests • $800,000

BNB

Calc

Return Metrics

6.74% 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

6.74%

Cap Rate

8.33%

Return on Investment

23.59%

Annual Revenue

$92,407

AirDNA projects $460/night at 55% occupancy ($92,406). Airbtics projects $343/night at 66% occupancy ($82,683). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$42,878$73,694$134,913$177,773
Occupancy53%65%79%85%
Nightly Rate$212$298$450$554

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Grand Haven: Spacious 3000ft Family Retreat
$66,621
$331
53%
44102$240✅❌✅N / Y⭐️ 5 (96)Profile

B

Elegantly Spacious Retreat Minutes from Everything
$38,699
$163
55%
4281$235❌❌✅N / Y⭐️ 4.8 (47)Profile

C

1906 Tampa - Modern City Oasis w/Industrial Vibe
$170,929
$558
82%
55102$350✅✅✅N / Y⭐️ 5 (52)Profile

D

Charming 4 bedroom home in the BEST location.
$89,102
$284
85%
4282$250✅❌✅N / Y⭐️ 4.8 (85)Profile

E

Riverside Rendezvous - Pool | Walk to Riverwalk
$114,447
$435
70%
42102$250✅❌✅N / Y⭐️ 5 (53)Profile

Operating Expenses

Monthly Expenses

$2,141

Annual Expenses

$25,693

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,470

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$770

Management & Platform Fees

$231

Platform Fee (i.e. Airbnb)

$231

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$4,497

Annual Mortgage & Tax

$53,964

Downpayment

Purchase Price

$800,000

Percent Down

20%

Total Downpayment

$160,000

Total Loan Amount

$640,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$3,837

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$660

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$376,876

Profit on this property

$66,714

Your total deduction

$356,051

So, your new taxable income is your previous income minus your total deduction ($150,000 - $356,051)

-$206,051

Your old tax bill

$45,000

Your new tax bill

-$61,815

Estimated tax savings

$106,815

property-location

1720 W Grace St Tampa, Florida, 33607

5 bed • 3 bath • 12 guests

Purchase Price

Est. $3,837/mo

Agent

Inquire about this property

Contact

$1,365,700

Zestimate

51

Airbnb Investor Score

$12,749

Annual Profit

8.3%

Cap Rate

6.7%

Cash on Cash

$92,407

Annual Revenue

BNBCalc predicts this property will get $343 per night with 66% occupancy, putting it in the top 48% 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

6.74%

Cap Rate

8.33%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$99,274

Your adjusted annual income

$150,000 - $99,274 = $50,726

Taxes on $50,726 (30%)

$15,218

Your old tax bill

$45,000

Your new tax bill

$15,218

Estimated tax savings

$29,782

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