BNBCalc Short Term Rental Investment Analysis 1155 E Fowler Dr, Deltona, FL 32725

3 bed • 2 bath • 9 guests • $375,000

BNB

Calc

Annual Revenue

$46,057

Profit (Cash Flow)

$1,094

Cap Rate

7.0%

Annual Revenue

$46,057

AirDNA projects $194/night at 65% occupancy ($46,057). Airbtics projects $177/night at 63% occupancy ($40,728). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $194 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,159	$36,932	$60,305	$90,997
Occupancy	52%	59%	79%	87%
Nightly Rate	$134	$162	$197	$261

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spring Sale 3BR Home: 30 Mins to Beaches & Parks	$20,971	$118	45%	3	1	3	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Beautiful lake view house	$64,912	$160	86%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (360)
Modern 3 bedroom close 2 everywhere you want to be	$34,455	$144	59%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
POOL-Family/Groups Home in a Central location	$45,670	$198	58%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 4.7 (95)
Cheerful 3-Bedroom home with free parking on site	$42,619	$131	83%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.6 (28)
Sweet Debary	$73,015	$285	70%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
Beautiful 3 bedroom residential home with pool.	$53,963	$259	51%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
Mi casita (My little house)	$44,551	$121	100%	3	2	1	$50	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Hidden gem home w/ an exhilarating backyard view	$42,605	$194	60%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (2)
HiddenGem house 30 minutes from the Daytona beach	$14,407	$164	24%	3	2	2	$0	✅	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

1.15% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,093	$2,187	$3,280	$4,374	$5,467	$10,935	$32,805
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$11,250	$22,837	$34,772	$47,065	$59,727	$128,968	$535,223
Total Return	$387,343	$400,024	$413,053	$426,439	$440,195	$514,903	$943,028

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.15%

Cap Rate

7.03%

Return on Investment

16.91%

1155 E Fowler Dr Deltona, FL, 32725

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,799/mo

This property is for sale!

Contact Agent

Deltona

Zoning

Laws

Airbnb Investor Score

$1,093

Annual Profit

7.0%

Cap Rate

1.2%

Cash on Cash

$46,057

Annual Revenue

BNBCalc predicts this property will get $177 per night with 63% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$43,716

Avg annual revenue

63%

Avg occupancy rate

$177

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

$55k

$75k

$1,094

Profit

Revenue

$46,057

Operating Expenses

$19,667

Operating Income

$26,390

Mortgage & Taxes

$25,296

Profit (Cash Flow)

$1,094

$94,750

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$8,500

Closing Costs

$11,250

Total

$94,750

DSCR Ratio

Acceptable

1.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.15%

Cap Rate

7.03%

Return on Investment

16.91%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$37,230

Your adjusted annual income

$150,000 - $37,230 = $112,770

Taxes on $112,770 (30%)

$33,831

Your old tax bill

$45,000

Your new tax bill

$33,831

Estimated tax savings

$11,169

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:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

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: -