2526 26th St S St. Petersburg, Florida, 33712-3438
3 bed • 1 bath • 9 guests • $295,800
$295,800
Zestimate
Est. $1,419/mo
Annual Revenue
$44,268
Profit (Cash Flow)
$4,889
Cap Rate
8.4%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $202/night at 60% occupancy ($44,268) Airbtics projects $185/night at 67% occupancy ($45,272)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$44,268
$44,268
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$48,321 | $162 | 76% | 3 | 2 | 6 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (19) | Profile | |
$70,101 | $246 | 73% | 3 | 2 | 5 | 1 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.7 (31) | Profile | |
$24,910 | $166 | 41% | 3 | 2 | 9 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (31) | Profile | |
$21,735 | $189 | 28% | 3 | 2 | 10 | 30 | $180 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (42) | Profile | |
$34,917 | $159 | 60% | 3 | 2 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (50) | Profile |
Return Metrics
6.4% 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
6.4%
Cap Rate
8.39%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$14,039
Deductible property tax
$2,928
Your total deduction
$28,496
Your adjusted annual income
$150,000 - $28,496 = $121,504
Taxes on $121,504 (30%)
$36,451
Your old tax bill
$45,000
Your new tax bill
$36,451
Estimated tax savings
$8,549
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com