BNBCalc Short Term Rental Investment Analysis 2101 Holyhead Way, Sun City Center, FL 33573

2 bed • 2 bath • 6 guests • $239,900

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$38,497

Profit (Cash Flow)

$3,629

Cap Rate

8.3%

Annual Revenue

$38,497

Airbtics projects $155/night at 68% occupancy ($38,496). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 68% occupancy rate, $155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,503	$36,867	$53,110	$80,217
Occupancy	57%	65%	79%	89%
Nightly Rate	$91	$151	$176	$238

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Riverbend Retreat on the Little Manatee River	$37,819	$151	65%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (168)
Waterfront Mid - Century Modern Cottage	$94,055	$275	90%	2	3	3	$225	✅	✅	✅	Y / Y	⭐️ 4.8 (31)
Beaches nearby Ruskin Guest Ste 2 bdrm 1 bath	$14,824	$81	50%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (111)
Beaches nearby Ruskin Guest suite - 2 bdrms 1 bath	$14,230	$81	48%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (149)
2 Bedroom Cottage in an Old Florida Setting!	$21,750	$90	62%	2	1	2	$90	❌	❌	❌	N / N	⭐️ 4.8 (38)
The Dolphin House private heated pool kayaks	$42,779	$178	65%	2	1	5	$60	✅	❌	❌	Y / Y	⭐️ 5 (26)
Beautiful Sun City House	$34,357	$151	54%	2	1	1	$70	✅	❌	✅	Y / Y	⭐️ 4.7 (71)
Updated Waterfront Condo in Apollo Beach	$38,430	$175	60%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Apollo Beach Waterfront Pool Oasis	$106,854	$316	90%	2	2	2	$159	✅	❌	❌	Y / Y	⭐️ 4.9 (61)
2 Bedroom Cottage in an Old Florida Setting.	$28,008	$92	79%	2	1	2	$90	❌	❌	❌	N / N	⭐️ 4.8 (31)
Ranch-Style House w/ Pool Access in 55+ Community!	$46,419	$171	73%	2	2	4	$181	✅	✅	❌	Y / Y	⭐️ 5 (15)
2 Bedroom Cottage including high speed internet, full kitchen and TV. Pristine setting on the Littl	$23,179	$89	68%	2	1	2	$90	❌	❌	❌	N / N	⭐️ 4.8 (39)
2BR condo with a dock, water views, BBQ area, W/D	$35,429	$173	55%	2	1	6	$174	❌	❌	✅	Y / Y	⭐️ 4.2 (4)
Tranquil Oasis \| Private Entrance & Kitchen	$55,884	$183	80%	2	2	2	$140	❌	❌	❌	N / Y	⭐️ 4.7 (35)
Cozy Dog-friendly Bungalow	$42,599	$128	89%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (16)

2101 Holyhead Way Sun City Center, FL, 33573

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,151/mo

Inquire about this property

Contact Agent

$38,497

Annual Revenue

BNBCalc predicts this property will get $155 per night with 68% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 54% of comparables

Seasonality

15 Airbnb Comparables

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

$42,441

Avg annual revenue

68%

Avg occupancy rate

$155

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

$15k

$45k

$75k

$110k

$3,629

Profit

Revenue

$38,497

Operating Expenses

$18,685

Operating Income

$19,812

Mortgage & Taxes

$16,183

Profit (Cash Flow)

$3,629

$61,677

Cash Investment

Down Payment

$47,980

Renos & Furnishing

$6,500

Closing Costs

$7,197

Total

$61,677

DSCR Ratio

Acceptable

1.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.88%

Cap Rate

8.25%

Return on Investment

21.37%

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

$11,386

Deductible property tax

$2,375

Your total deduction

$21,034

Your adjusted annual income

$150,000 - $21,034 = $128,966

Taxes on $128,966 (30%)

$38,690

Your old tax bill

$45,000

Your new tax bill

$38,690

Estimated tax savings

$6,310

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