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 423 All Saints St

2 bed • 2 bath • 6 guests • $838,600

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$26,856

Profit (Cash Flow)

-$46,884

Cap Rate

1.2%

Annual Revenue

$26,856

AirDNA projects $171/night at 43% occupancy ($26,856). Airbtics projects $207/night at 51% occupancy ($38,558). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 43% occupancy rate, $171 rate per night.

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

Percentiles25%50%75%90%
Revenue$13,646$26,297$63,763$92,215
Occupancy34%48%68%81%
Nightly Rate$106$144$251$304

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
FSU 2Story Townhouse! by stadium
$26,188
$195
35%
232$125❌❌❌Y / Y⭐️ 4.9 (31)
Cascades Park | Stylish & Spacious | Close to FSU
$28,074
$115
63%
232$118❌❌❌Y / Y⭐️ 4.9 (171)
Historic Myers Park
$38,216
$127
81%
212$65❌❌❌Y / Y⭐️ 5 (99)
2 blocks to FSU Stadiums / Campus tours / King bed
$35,441
$106
88%
231$85✅❌❌Y / Y⭐️ 5 (143)
Entire 2BR/1B Condo beside FSU Football Stadium
$61,832
$241
68%
213$100❌❌❌Y / Y⭐️ 5 (33)
BEST location Quiet Cottage Pets
$17,035
$50
81%
211$75❌❌✅Y / Y⭐️ 5 (178)
Quiet-Clean-Cottage-Dogs-
$20,969
$59
85%
211$75❌❌✅Y / Y⭐️ 5 (232)
Centrally Located, Fully Updated
$17,514
$64
69%
211$40❌❌✅Y / Y⭐️ 5 (140)
Cozy home in beautiful Levy Park neighborhood
$18,960
$66
73%
211$87❌❌❌Y / Y⭐️ 4.8 (79)
A Lovely 2 BR/1 BA Suite next to FAMU & FSU
$22,878
$133
47%
211$0❌❌❌Y / Y⭐️ 4.8 (136)
FSU Luxury rental next to stadium
$23,256
$118
49%
212$95❌❌✅Y / Y⭐️ 5 (226)
The Loft at Magnolia Hill (1 mile to Capitol)
$20,208
$107
48%
212$99❌❌❌Y / Y⭐️ 5 (162)
Charming Midtown Apartment
$19,100
$65
74%
211$125❌❌❌Y / Y⭐️ 5 (21)
Historic Briarcliffe Cottage
$56,546
$460
33%
212$75❌❌❌Y / Y⭐️ 5 (187)
Cascade Park, 3TV’s Renovated (1 mile 2 Capitol)
$97,687
$797
33%
232$99❌❌❌Y / Y⭐️ 4.9 (149)
Green With Envy Beautiful 2 Bedroom Townhome
$14,892
$244
16%
232$100✅❌❌Y / Y⭐️ 4.8 (12)
Comfy Southern Charm Home 2BR 1BA near FAMU & FSU
$30,500
$183
45%
212$50❌❌❌Y / Y⭐️ 4.7 (26)
Lovely indoor FPL w/ BBQ / FIREPIT near FSU & FAMU
$21,618
$84
65%
211$100❌❌✅Y / Y⭐️ 4.6 (67)
Deluxe Noles walking distance to FSU min FAMU, TCC
$18,106
$76
60%
211$100❌❌✅Y / Y⭐️ 4.4 (65)
Midtown Cottage for four
$25,756
$124
54%
212$50❌❌❌Y / Y⭐️ 5 (25)
Luxury Condo Near Capitol & FSU!
$105,515
$821
35%
232$200❌❌❌Y / Y⭐️ 5 (6)
Cozy Apartment Close to Campus
$43,625
$270
43%
211$85❌❌❌N / N⭐️ 4.7 (16)
Cozy and Spacious Home in Walkable Downtown
$88,656
$287
84%
211$45❌❌✅Y / Y⭐️ 5 (4)
Pet Friendly Cottage near FSU/downtown/midtown
$37,129
$165
60%
211$75❌❌✅Y / Y⭐️ 4.9 (47)
Pine Hill Gardens in perfect Midtown Location
$36,636
$135
73%
212$79❌❌❌Y / Y⭐️ 4.9 (111)
Convenient Cottage | Midtown TLH
$29,540
$115
66%
212$75❌❌❌Y / Y⭐️ 5 (61)
House in Downtown of Tallahassee
$26,748
$275
26%
212$290❌❌✅Y / Y⭐️ 4.7 (11)
Welcome to Brighton Cottage!
$19,771
$142
31%
212$100❌❌❌Y / Y⭐️ 4.7 (6)
Florida State Cozy Condo
$70,710
$259
74%
212$75✅❌❌Y / N⭐️ 5 (13)
FSU Townhouse
$24,771
$195
25%
232$200✅❌❌Y / N⭐️ 5 (1)
2/1 Condo Next to Doak Campbell Stadium
$17,809
$150
32%
213$80❌❌✅Y / Y⭐️ 4.2 (8)
2 Bedroom unit near FAMU & FSU
$39,301
$656
16%
211$185❌❌❌Y / Y⭐️ 5 (5)
Great 2/1 location in Mid-town. Cozy & comfortable
$16,385
$82
54%
217$55❌❌❌Y / Y⭐️ 5 (104)
Exciting 2 B/1 b near FSU /FAMU.
$14,396
$78
47%
211$100❌❌✅Y / Y⭐️ 4.8 (7)
Spacious & Beautiful - Short Walk to FSU/Downtown!
$31,381
$250
33%
232$150❌❌❌Y / Y⭐️ 5 (7)
Cottage close to TCC, FAMU & FSU
$11,074
$147
19%
211$125❌❌❌Y / Y⭐️ 4.5 (10)
2 BD/1 Bath Condo Next to Doak Campbell
$35,327
$254
38%
213$75❌❌❌Y / Y⭐️ 4.9 (64)
FSU Doak Stadium view, renovated condo
$22,525
$118
48%
212$95❌❌✅Y / Y⭐️ 5 (150)
Cozy Home Steps from FSU | Ideal for Longer Stays
$39,956
$224
48%
211$100❌❌✅Y / Y⭐️ 4.7 (24)
Stadium Side-10 Min walk to Doak-Sleeps 6
$49,078
$259
47%
212$150❌❌❌Y / Y⭐️ 5 (12)

Return Metrics

-23.51% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$46,884-$93,768-$140,652-$187,537-$234,421-$468,842-$1,406,527
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$8,238$16,985$26,271$36,130$46,596$109,449$670,880
Down Payment$167,720$167,720$167,720$167,720$167,720$167,720$167,720
Property Appreciation$25,158$51,070$77,760$105,251$133,567$288,408$1,196,902
Total Return$154,232$142,007$131,099$121,564$113,462$96,734$628,974

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-23.51%

Cap Rate

1.15%

Return on Investment

-6.76%

property-location

423 All Saints St Tallahassee, Florida, 32301-2247

2 bed • 2 bath • 6 guests

Est. $4,022/mo

Agent

This property is for sale!

Contact Agent

Tallahassee

Guide

Zoning

Guide


Laws

$26,856

Annual Revenue

BNBCalc predicts this property will get $207 per night with 51% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Top 66% of comparables

Top 44% 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.

$34,377

Avg annual revenue

51%

Avg occupancy rate

$207

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

$10k

$40k

$75k

$105k

Sign up to see the data on 40 all comparables

-$46,884

Profit

Revenue

$26,856

Operating Expenses

$17,171

Operating Income

$9,685

Mortgage & Taxes

$56,569

Profit (Cash Flow)

-$46,884

$199,378

Cash Investment

Down Payment

$167,720

Renos & Furnishing

$6,500

Closing Costs

$25,158

Total

$199,378

DSCR Ratio

Weak

0.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-23.51%

Cap Rate

1.15%

Profit (Cummulative)

-$46,884

$8,238

$6,500

$25,158

$0

Total Gain

-$13,488

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

$39,801

Deductible property tax

$8,302

Your total deduction

$130,860

Your adjusted annual income

$150,000 - $130,860 = $19,140


Taxes on $19,140 (30%)

$5,742

Your old tax bill

$45,000

Your new tax bill

$5,742


Estimated tax savings

$39,258

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:

871 sqft

Year built:

2005

Size:

1,353 sqft

Type:

CONDO

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: Condominium Unit (Residential)
  • Stories: 2
  • Lot size: 871 sqft
  • Building area: 1,353 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 41-01-81-000-003-0
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $224,648
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: $224,648
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
10/13/23$410,00095%Evan Mannes
05/04/23$252,000101%Ivan Walker
04/27/22$336,000100%I Wale Enterprises Llc
07/31/14$194,00080%Journey 423 Llc
07/26/07$250,00080%Victoria Voss Stapleton
12/17/04$206,40099%William Gregory Thatcher

Ownership

  • Name: Evan Mannes
  • Owner Occupied: Yes
  • Owner Mailing Address: 423 All Saints St Apt 3, Tallahassee, FL 32301
  • Years Owned: 12
  • Home Equity: $27,500
  • Mortgage Balance Remaining: $389,500
  • Financed amount: 99%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No