BNBCalc Short Term Rental Investment Analysis 11610 Darlington Dr, Orlando, FL 32837

4 bed • 2 bath • 12 guests • $3,200

BNB

Calc

Annual Revenue

$63,085

Profit (Cash Flow)

$40,988

Cap Rate

1287.6%

Annual Revenue

$63,085

AirDNA projects $1,551/night at 82% occupancy ($464,524). Airbtics projects $254/night at 68% occupancy ($63,084). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $254 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,507	$67,965	$93,483	$117,124
Occupancy	59%	69%	78%	87%
Nightly Rate	$173	$262	$319	$358

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Villa in Orlando 4BD/2.5BA - 14 min Disney	$126,297	$387	87%	4	3	1	$180	✅	❌	❌	Y / Y	⭐️ 4.7 (6)
Cute & Aesthetic Family Home Orlando close to MCO	$44,668	$192	58%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
The Epic Tokio Vista Cay Orlando.	$101,662	$323	84%	4	3	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (51)
The Epic Madrid Vista Cay Orlando	$92,814	$365	68%	4	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (26)
The Epic Rome Penthouse Orlando	$80,174	$307	69%	4	3	2	$180	✅	✅	✅	Y / Y	⭐️ 5 (32)
Amazing condo at Vista Cay Resort	$57,064	$177	84%	4	2	4	$165	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Luxurious 4 Bedroom Lakeview Condo, close to OCCC	$43,388	$178	66%	4	2	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (52)
Exclusive 4 Bedroom Lakeview Condo, close to OCCC	$38,793	$246	42%	4	2	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (43)
Vista Cay Luxury 4B Condo	$92,075	$313	78%	4	2	2	$160	✅	✅	❌	Y / Y	⭐️ 4.9 (256)
Vista Cay Luxury 4 bed Condo next to Clubhouse	$67,976	$316	56%	4	2	2	$160	✅	✅	❌	Y / Y	⭐️ 4.9 (56)
3Bedroom plus converted den at Vista Cay	$83,128	$319	70%	4	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (11)
The Epic Lisbon Vista Cay Orlando	$78,288	$320	65%	4	2	2	$180	✅	❌	✅	Y / N	⭐️ 4.6 (13)
Vista Cay Lakeview Luxury 4 Bedroom at Clubhouse	$91,973	$344	70%	4	2	2	$160	✅	✅	❌	Y / Y	⭐️ 4.8 (133)
Prime Location Resort! 4BR Condo near Disney, OCCC	$37,020	$151	64%	4	2	2	$165	✅	✅	❌	Y / Y	⭐️ 4.8 (140)
4 BR/2 BA on Universal Blvd / International Drive	$52,901	$161	89%	4	2	3	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (124)
Vista Cay Luxury 4 bedroom penthouse	$79,413	$298	70%	4	2	2	$160	✅	✅	❌	Y / Y	⭐️ 4.9 (62)
Large Vista Cay Condo near Universal & Icon Park	$43,571	$126	92%	4	2	1	$227	✅	✅	✅	Y / Y	⭐️ 4.8 (29)
Vista Cay Luxury 4 bedroom Penthouse	$93,932	$323	77%	4	2	2	$160	✅	✅	❌	Y / Y	⭐️ 4.9 (173)
Renovated Vista Cay Condo 5 min to Universal	$38,162	$128	78%	4	2	1	$227	✅	✅	✅	Y / Y	⭐️ 4.7 (54)
The Epic Paris Vista Cay Orlando	$66,644	$281	64%	4	2	2	$150	✅	✅	❌	Y / N	⭐️ 5 (13)
Luxury, Style and Comfort like no other	$80,934	$288	76%	4	2	3	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (29)
Kings Palace	$27,333	$194	37%	4	2	1	$160	✅	❌	❌	Y / Y	⭐️ 4.7 (15)
Top Location! 4BR Vista Cay Condo near WDW & OCCC	$49,320	$155	84%	4	2	2	$165	✅	✅	✅	Y / Y	⭐️ 4.9 (21)
Resort Condo 4BR w Balcony, Free Parking near OCCC	$41,143	$147	74%	4	2	1	$165	✅	✅	✅	Y / Y	⭐️ 4.8 (18)
4BR Condo near Disney & Universal in Orlando	$38,842	$139	73%	4	2	1	$165	✅	✅	✅	Y / Y	⭐️ 4.8 (23)
Prime Location Resort 4BR Condo w Balcony Near WDW	$37,968	$153	64%	4	2	2	$165	✅	✅	✅	Y / Y	⭐️ 4.8 (26)
Lakeview Penthouse	$30,425	$205	39%	4	2	1	$160	✅	✅	❌	Y / Y	⭐️ 4.7 (13)
The Epic Milan Penthouse Orlando	$65,851	$300	58%	4	2	2	$180	✅	✅	❌	Y / N	⭐️ 4.8 (34)
Hemisphere at Vista Cay	$68,061	$219	82%	4	2	1	$160	✅	✅	✅	Y / Y	⭐️ 4.4 (5)
Private Oasis 5 mi to Universal - Heated Pool	$86,590	$376	60%	4	2	1	$90	✅	❌	✅	Y / Y	⭐️ 4.8 (164)
4 Bedroom Plus, Lake View Condo, Vista Cay \| 1008	$130,762	$480	73%	4	2	1	$165	✅	✅	✅	Y / Y	⭐️ 4.8 (123)
Resort Condo: 4BR w Balcony & Parking near Disney!	$50,040	$143	90%	4	2	2	$165	✅	✅	✅	Y / Y	⭐️ 4.7 (34)
4-BR Condo w/Harry Potter themed room in Orlando	$42,397	$160	69%	4	2	2	$155	✅	✅	✅	Y / Y	⭐️ 4.5 (23)
Vista Cay Luxury 4B Condo	$81,874	$332	65%	4	2	1	$160	✅	✅	❌	Y / Y	⭐️ 4.9 (97)
Modern home,heat pool near Universal, Disney World	$70,801	$242	77%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (23)
Beautiful and Modern 4 bedroom pool house	$45,262	$229	54%	4	3	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (13)
Luxury Paradiso Grande Townhome 4Bed/4bath	$55,388	$291	52%	4	4	3	$0	❌	✅	❌	Y / Y	⭐️ 0 (4)
Westgate Lakes Resort & Spa 4 Bedroom	$131,028	$358	100%	4	4	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
(R208) BRAND NEW Modern Luxury near Universal/Disney	$31,116	$218	39%	4	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (8)

Return Metrics

364.79% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$40,988	$81,976	$122,964	$163,952	$204,940	$409,880	$1,229,641
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,560	$2,560	$2,560	$2,560	$2,560	$2,560	$2,560
Down Payment	$640	$640	$640	$640	$640	$640	$640
Property Appreciation	$96	$194	$296	$401	$509	$1,100	$4,567
Total Return	$44,284	$85,370	$126,460	$167,553	$208,649	$414,180	$1,237,408

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

364.79%

Cap Rate

1,287.62%

Return on Investment

365.92%

11610 Darlington Dr Orlando, FL, 32837

4 bed • 2 bath • 12 guests

Purchase Price

Est. $15/mo

This property is for sale!

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

12466

Airbnb Investor Score

$40,988

Annual Profit

1287.6%

Cap Rate

364.8%

Cash on Cash

$63,085

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $1,551/night at 82% occupancy ($464,524.62). Airbtics projects $254/night at 68% occupancy ($63,084).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$65,167

Avg annual revenue

68%

Avg occupancy rate

$254

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

$95k

$130k

$40,988

Profit

Revenue

$63,085

Operating Expenses

$21,881

Operating Income

$41,204

Mortgage & Taxes

$216

Profit (Cash Flow)

$40,988

$11,236

Cash Investment

Down Payment

$640

Renos & Furnishing

$10,500

Closing Costs

$96

Total

$11,236

DSCR Ratio

Strong

190.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

364.79%

Cap Rate

1,287.62%

Return on Investment

365.92%

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

$152

Deductible property tax

$32

Your total deduction

-$37,158

Your adjusted annual income

$150,000 - -$37,158 = $187,158

Taxes on $187,158 (30%)

$56,147

Your old tax bill

$45,000

Your new tax bill

$56,147

Estimated tax savings

-$11,147

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: -