BNBCalc.com Investment Analysis Report of 2526 26th St S

3 bed • 1 bath • 9 guests • $295,800

BNB

Calc

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%

Return on Investment

21.85%

Annual Revenue

$44,268

AirDNA projects $202/night at 60% occupancy ($44,267). Airbtics projects $185/night at 67% occupancy ($45,271). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$32,622$44,268$61,223$86,770
Occupancy58%67%82%90%
Nightly Rate$150$174$196$250

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Two and Four Paw Vacation Haven
$48,321
$162
76%
3262$250❌❌✅N / Y⭐️ 5 (19)Profile

B

Best of Both Worlds Bungalow
$70,101
$246
73%
3251$175❌❌✅N / Y⭐️ 4.7 (31)Profile

C

St Pete Coastal Cottage! Fenced, No Extra Fees
$24,910
$166
41%
3293$0❌❌✅N / Y⭐️ 4.8 (31)Profile

D

LRG 3/2 WFH Area, Close to Beach and Central Ave.
$21,735
$189
28%
321030$180❌❌❌N / Y⭐️ 4.9 (42)Profile

E

King Bed/Firepit/Backyard/BBQ/-The Bungalow Lounge
$34,917
$159
60%
3262$0❌❌✅N / Y⭐️ 4.8 (50)Profile

Operating Expenses

Monthly Expenses

$1,620

Annual Expenses

$19,435

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,069

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$369

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,662

Annual Mortgage & Tax

$19,944

Downpayment

Purchase Price

$295,800

Percent Down

20%

Total Downpayment

$59,160

Total Loan Amount

$236,640

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,419

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$244

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

6,046 sqft

Year built:

1971

Size:

1,012 sqft

Type:

SFR

Parking:

-

Heating:

CENTRAL

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
2460 15th Ave S211,0164,6961946$244,900113
3058 20th Ave S-22,6626,1721925$15,0000
2710 22nd Ave S311,0034,5391920$185,00029
2401 18th St S312,6526,9091952$420,00013
2308 20th St S323,0307,3961964$300,00067
2419 26th St S324,1205,4491967$488,000279
2301 Murilla Way S219608,4291955$225,00072
2501 11th Ave S311,6423,2101925$283,00075
2410 26th St S322,4755,6502008$315,00055
2343 26th St S212,0965,5841959$205,00028

Property Details

  • MLS Status: property-details-mls-status-cancelled
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:6,046 sqft
  • Building area: 1,012 sqft
  • Garage: -
  • Heating: Central
  • Pool: No
  • Fireplaces: 0
  • Basement: No basement

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 35-31-16-52470-000-0260
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $94,109
  • County Est. Land Value: $67,288
  • Assessed Land Value: -
  • County Est. Structure Value: $87,339

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
03/06/20$160,000100%Richie P Gambrell, Grace A Marquette
12/21/07$140,00080%Danna B M Jackson
11/20/07$40,0000%St Petersburg Properties Inc

Ownership

  • Name: Paul Gambrell Richie
  • Owner Occupied: No
  • Owner Mailing Address: 2526 26th St S, Saint Petersburg, Fl 33712
  • Years Owned: 53
  • Home Equity: $20,744
  • Mortgage Balance Remaining: $141,356
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

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

$14,039

Deductible property tax

$2,928

Est. Depreciation Value

$114,268

Profit on this property

$24,833

Your total deduction

$106,402

So, your new taxable income is your previous income minus your total deduction ($150,000 - $106,402)

$43,598

Your old tax bill

$45,000

Your new tax bill

$13,079

Estimated tax savings

$31,921

property-location

2526 26th St S St. Petersburg, Florida, 33712-3438

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,419/mo

Agent

Inquire about this property

Contact Test

Agent at BNB

$295,800

Zestimate

$44,268

Annual Revenue

BNBCalc predicts this property will get $185 per night with 67% occupancy, putting it in the top 46% 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

6.4%

Cap Rate

8.39%

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

$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