BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 3632 Country Club Blvd

3 bed • 2 bath • 9 guests • $233,100

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$54,396

Profit (Cash Flow)

$17,920

Cap Rate

14.4%

Annual Revenue

$54,396

AirDNA projects $281/night at 53% occupancy ($54,395). Airbtics projects $226/night at 64% occupancy ($52,828). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 53% occupancy rate, $281 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$32,685$49,632$78,653$118,887
Occupancy55%65%72%88%
Nightly Rate$158$202$286$356

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Private Pool! Patio Bar! King Suite! Sleeps 12!
$68,806
$365
50%
323$250✅❌✅Y / Y⭐️ 4.8 (33)
Cape Coral Haven w/ Private Pool, Covered Lanai!
$75,609
$356
55%
324$258✅❌✅Y / Y⭐️ 4.6 (32)
Heated Pool Villa/3 beds/Beach/Downtown/Game Room
$76,832
$336
61%
321$199✅❌✅Y / Y⭐️ 4.8 (38)
Tropical Oasis Villa with heated pool
$38,758
$164
59%
323$175✅❌✅Y / Y⭐️ 4.9 (73)
Waterfront Cape Coral Home w/ Private Pool & Dock
$66,029
$354
47%
324$186✅❌❌Y / Y⭐️ 4.7 (31)
Escape from the cold! CapeCabana 3/2.5 Heated pool
$23,744
$258
23%
334$250✅❌✅Y / Y⭐️ 4.5 (8)
Benita - Pool Table and Canal View Gulf Access
$36,361
$173
55%
331$275✅❌✅Y / Y⭐️ 4.8 (17)
Heated Pool | Gulf Access Canal | South Exp Dock
$30,599
$146
56%
323$275✅❌❌Y / Y⭐️ 4.9 (12)
Villa Palm Tree w/ heated pool, spa and slide!
$78,949
$286
72%
323$250✅✅✅Y / Y⭐️ 5 (35)
Villa Paradise Pearl - Westlage in SE Cape Coral
$44,971
$160
75%
335$200✅❌❌Y / Y⭐️ 4.9 (20)
Villa Abby's Dream
$32,153
$114
73%
323$150✅❌❌Y / Y⭐️ 4.8 (15)
Cape Coral Lux 3/2 *Heated Pool* Home. Sleeps 8.
$66,345
$296
59%
322$120✅❌❌Y / Y⭐️ 5 (50)
Breezy Cape Coral Oasis, Covered Lanai & BBQ
$91,216
$314
75%
324$207✅❌✅Y / Y⭐️ 4.8 (20)
Waterfront, Outdoor kitchen, Heated Pool, Canal
$38,758
$159
64%
334$210✅❌✅Y / Y⭐️ 4.9 (22)
Rubicon Nights 3 Bedroom Pool Home
$26,718
$158
44%
331$275✅✅❌Y / Y⭐️ 4.8 (42)
Beautiful Villa Close to Downtown and Beaches
$42,809
$164
68%
324$280✅❌✅Y / Y⭐️ 5 (48)
Adagio Villa - dual-heated pool on a gulf canal
$68,902
$270
69%
337$150✅❌❌Y / Y⭐️ 4.9 (8)
Super Comfy “Arcade” Home in Cape, Great Location!
$32,305
$101
72%
322$195❌❌✅Y / Y⭐️ 4.8 (41)
Beautiful 3/2 S.E. Cape Coral Heated Pool Home
$57,954
$204
69%
321$169✅❌❌Y / Y⭐️ 4.5 (88)
SunLit SeaWay-Waterfront Luxury w/Dock Heated Pool
$142,675
$389
98%
325$199✅✅❌Y / Y⭐️ 5 (19)
Soak up the Sun Cape Coral Pool Home Sleeps 6
$39,602
$139
68%
323$175✅❌❌Y / Y⭐️ 4.7 (104)
Beautifull Gulf Access with solar heated pool
$44,723
$146
78%
337$215✅❌❌Y / Y⭐️ 4.6 (43)
Hawks Key Villa
$57,341
$362
42%
325$275✅✅✅Y / Y⭐️ 5 (4)
Cape Coral Home w/ Heated Pool, Dock & Gulf Access
$120,414
$482
66%
323$258✅❌✅Y / Y⭐️ 4.7 (81)
Retreat w/private heated pool & dock
$80,605
$200
100%
315$250✅❌❌Y / Y⭐️ 5 (5)
Villa Savannah - Gulf access! Heated pool/spa
$75,112
$265
76%
324$281✅✅✅Y / Y⭐️ 4.7 (17)
Pool - Spa - BBQ - Private Backyard - 3 bed
$37,918
$156
60%
323$275✅✅✅Y / Y⭐️ 4.4 (10)
Last minute weekend!/PingPong/Pets/Beach supplies!
$48,532
$145
88%
323$150✅❌✅Y / Y⭐️ 5 (28)
Fun In The Sun: Canal Access
$51,884
$204
68%
324$250✅✅✅Y / Y⭐️ 4.7 (6)
Heated Pool | Gulf Access Canal | South Exp Dock
$42,778
$249
40%
324$240✅❌❌Y / Y⭐️ 4.5 (11)
No Service Fee, pool&Hot-Tube, very quiet&private
$70,514
$218
88%
326$200✅✅❌Y / Y⭐️ 5 (11)
Coral Oasis in Cape Coral
$38,485
$157
64%
323$298✅❌✅Y / Y⭐️ 5 (22)
7 Palms Pool House
$79,729
$227
95%
322$200✅✅✅Y / Y⭐️ 4.9 (28)
'La Buena Vida' - Private Pool w/ Lanai!
$30,792
$179
47%
323$0✅❌❌Y / Y⭐️ 5 (4)
Tropical Waterside Retreat
$42,493
$218
53%
325$150✅❌✅Y / Y⭐️ 4.9 (20)
The Max
$27,970
$170
43%
326$250✅❌❌Y / Y⭐️ 5 (10)
Villa Dunberg Florida-Stor uppvärmd pool.
$30,798
$123
65%
322$160✅❌❌Y / Y⭐️ 4.8 (114)
Pool Villa 'Coral Sunburst' in Cape Coral, FL
$38,153
$170
60%
327$295✅✅❌Y / Y⭐️ 4.7 (30)
Beach,Tiki Hut,Heated Pool - Villa Soak Up the Sun
$55,652
$200
71%
321$334✅❌✅Y / Y⭐️ 5 (6)
Modern 3BR/2BA/ home in SE Cape/Garage/Bikes/Quiet
$71,156
$289
65%
323$150✅✅❌Y / Y⭐️ 5 (55)

Return Metrics

28.85% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$17,920$35,840$53,760$71,680$89,600$179,201$537,604
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,289$4,721$7,302$10,042$12,952$30,422$186,480
Down Payment$46,620$46,620$46,620$46,620$46,620$46,620$46,620
Property Appreciation$6,993$14,195$21,614$29,256$37,126$80,166$332,694
Total Return$73,823$101,377$129,297$157,599$186,299$336,411$1,103,399

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

28.85%

Cap Rate

14.43%

Return on Investment

43.79%

property-location

3632 Country Club Blvd Cape Coral, Florida, 33904-4963

3 bed • 2 bath • 9 guests

Est. $1,118/mo

Agent

Inquire about this property

Contact

test at Test

$233,100

Zestimate

Cape Coral

Guide

Zoning

Market

Guide


Laws


Market Data

$54,396

Annual Revenue

BNBCalc predicts this property will get $226 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Top 78% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$55,628

Avg annual revenue

64%

Avg occupancy rate

$226

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$60k

$100k

$145k

Sign up to see the data on 40 all comparables

$17,920

Profit

Revenue

$54,396

Operating Expenses

$20,751

Operating Income

$33,644

Mortgage & Taxes

$15,724

Profit (Cash Flow)

$17,920

$62,113

Cash Investment

Down Payment

$46,620

Renos & Furnishing

$8,500

Closing Costs

$6,993

Total

$62,113

DSCR Ratio

Strong

2.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

28.85%

Cap Rate

14.43%

Profit (Cummulative)

$17,920

$2,290

$8,500

$6,993

$0

Total Gain

$27,203

STR 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

$11,063

Deductible property tax

$2,308

Your total deduction

$5,619

Your adjusted annual income

$150,000 - $5,619 = $144,381


Taxes on $144,381 (30%)

$43,314

Your old tax bill

$45,000

Your new tax bill

$43,314


Estimated tax savings

$1,686

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

10,454 sqft

Year built:

1972

Size:

2,106 sqft

Type:

SFR

Parking:

1

Heating:

FORCED AIR

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 10,454 sqft
  • Building area: 2,106 sqft
  • Garage: Yes
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: R1-D
  • Land Use: Residential
  • Parcel Number: 06-45-24-C4-00452.0640
  • Flood Zone: Yes, Zone 0.2

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $212,909
  • County Est. Land Value: $68,097
  • Assessed Land Value: $68,097
  • County Est. Structure Value: $144,812
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
05/21/19$1000%Vy Le, Thomas E Mullen
09/19/18$1000%Vy Le
02/20/17$135,0000%Minhtha To
05/20/08$78,90075%Celia M Rodrigues
09/24/07$1,0000%Hsbc Mortgage Services Inc
Invalid Date$243,70099%Alicia Arevalo
Invalid Date$152,900100%Salvador Santana, Katherine Santana

Ownership

  • Name: Vy Le
  • Owner Occupied: No
  • Owner Mailing Address: 803 Rockefeller Ln, Allen, Tx 75002
  • Years Owned: 70
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: 100%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No