Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 11353 Citra Cr, Windermere, FL, 34786

1 bed • 1.5 bath • 4 guests • $1,650

BNB

Calc

Annual Revenue

$26,780

Profit (Cash Flow)

$9,507

Cap Rate

582.9%

Annual Revenue

$26,780

AirDNA projects $130/night at 68% occupancy ($32,287). Airbtics projects $94/night at 78% occupancy ($26,779). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 78% occupancy rate, $94 rate per night.

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

Percentiles25%50%75%90%
Revenue$19,781$27,319$35,263$49,905
Occupancy68%81%93%100%
Nightly Rate$77$89$100$131

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
$31,821
$102
80%
111$130✅✅❌Y / Y⭐️ 5 (244)
$27,992
$78
96%
111$65✅❌❌N / Y⭐️ 5 (197)
$26,880
$83
87%
112$75✅❌❌Y / Y⭐️ 5 (76)
$70,079
$195
97%
112$25✅✅❌Y / Y⭐️ 0 (0)
$34,360
$93
99%
112$60✅✅❌Y / Y⭐️ 5 (169)
$23,119
$74
82%
111$65✅✅❌Y / Y⭐️ 4.7 (226)
$27,135
$118
59%
111$55❌❌❌Y / Y⭐️ 5 (137)
$28,895
$131
56%
112$120✅✅❌Y / Y⭐️ 5 (56)
$33,747
$89
100%
111$65✅✅❌Y / Y⭐️ 5 (131)
$23,572
$85
72%
111$65✅✅❌Y / Y⭐️ 4.5 (186)
$25,430
$77
88%
112$70✅✅❌Y / Y⭐️ 4.7 (94)
$22,598
$75
79%
111$65✅✅❌Y / Y⭐️ 4.5 (311)
$29,036
$87
83%
111$65✅✅❌Y / Y⭐️ 5 (302)
$37,512
$100
100%
111$65✅✅❌Y / Y⭐️ 4.5 (184)
$25,334
$87
75%
111$69✅✅❌Y / Y⭐️ 0 (2)
$30,407
$96
85%
123$90❌❌❌Y / Y⭐️ 4.5 (127)
$37,190
$142
66%
112$120✅✅❌Y / Y⭐️ 5 (71)
$22,981
$70
88%
111$29✅✅❌Y / Y⭐️ 4.8 (104)
$20,746
$74
73%
111$65✅✅❌Y / Y⭐️ 4.7 (232)
$26,457
$69
100%
111$75❌❌❌N / Y⭐️ 5 (522)
$24,298
$137
48%
111$10✅✅✅Y / Y⭐️ 5 (16)
$33,664
$90
99%
111$70✅✅❌Y / Y⭐️ 5 (302)
$26,950
$77
91%
111$65✅✅❌Y / Y⭐️ 4.5 (498)
$32,445
$89
96%
111$65✅✅❌Y / Y⭐️ 5 (127)
$28,828
$95
79%
112$85✅✅❌Y / Y⭐️ 5 (24)
$17,759
$89
53%
111$29✅✅❌Y / Y⭐️ 4.5 (21)
$17,067
$100
44%
111$60✅✅❌Y / Y⭐️ 5 (33)
$18,908
$88
55%
111$70✅✅❌Y / Y⭐️ 4.5 (189)
$30,184
$104
78%
111$29✅✅❌Y / Y⭐️ 4.5 (58)
$22,322
$92
65%
111$29✅✅❌Y / Y⭐️ 4.8 (21)
$21,342
$73
77%
111$59✅✅❌Y / Y⭐️ 4.5 (175)
$24,355
$77
84%
111$40✅✅❌Y / Y⭐️ 4.5 (229)
$38,806
$102
100%
111$70✅✅❌Y / Y⭐️ 5 (210)
$19,492
$75
69%
111$25✅✅❌Y / Y⭐️ 4.5 (71)
$16,168
$78
54%
111$75✅✅❌Y / Y⭐️ 5 (165)
$33,071
$95
92%
111$90✅✅❌Y / Y⭐️ 5 (42)
$18,461
$66
73%
111$25✅❌❌Y / Y⭐️ 5 (479)
$36,625
$97
100%
111$70✅✅❌Y / Y⭐️ 5 (196)
$20,485
$60
91%
111$50✅✅❌Y / Y⭐️ 4.5 (110)

Return Metrics

199.95% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,507$19,014$28,521$38,028$47,535$95,070$285,210
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,320$1,320$1,320$1,320$1,320$1,320$1,320
Down Payment$330$330$330$330$330$330$330
Property Appreciation$49$100$152$207$262$567$2,354
Total Return$11,206$20,764$30,324$39,885$49,447$97,287$289,215

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

199.95%

Cap Rate

582.92%

Return on Investment

201.34%

property-location

11353 Citra Cr Windermere, Florida, 34786

1 bed • 1.5 bath • 4 guests

Est. $8/mo

Agent

Inquire about this property

Contact Agent

5714

Airbnb Investor Score

$9,507

Annual Profit

582.9%

Cap Rate

200.0%

Cash on Cash

$26,780

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $130/night at 68% occupancy.Projected nightly rate is $94/night at 78% occupancy.

Top 58% of comparables

Top 38% 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.

$27,588

Avg annual revenue

78%

Avg occupancy rate

$94

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

$35k

$50k

$70k

Sign up to see the data on 40 all comparables

$9,507

Profit

Revenue

$26,780

Operating Expenses

$17,161

Operating Income

$9,618

Mortgage & Taxes

$111

Profit (Cash Flow)

$9,507

$4,755

Cash Investment

Down Payment

$330

Renos & Furnishing

$4,375

Closing Costs

$50

Total

$4,755

DSCR Ratio

Strong

86.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

199.95%

Cap Rate

582.92%

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

$78

Deductible property tax

$16

Your total deduction

-$8,740

Your adjusted annual income

$150,000 - -$8,740 = $158,740

Taxes on $158,740 (30%)

$47,622

Your old tax bill

$45,000

Your new tax bill

$47,622

Estimated tax savings

-$2,622

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:

-

Year built:

2014

Size:

1,242 sqft

Type:

APARTMENT

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: APARTMENT
  • Stories: 3
  • Lot size: -
  • Building area: 1,242 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Air Conditioner
  • View: -
  • Parking: -
  • Amenities: Dishwasher, Dryer, Oven, Washer
  • Price per square foot: $1

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Schools

  • Elementary School: Bay Lake Elementary with 7/10 star rating
  • Middle School: Horizon West Middle School with 7/10 star rating
  • High School: Windermere High School with 8/10 star rating