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 12544 Floridays Resort Dr # 612b

2 bed β€’ 2 bath β€’ 6 guests β€’ $225,000

BNB

Calc

Annual Revenue

$42,777

Profit (Cash Flow)

$8,359

Cap Rate

10.5%

Annual Revenue

$42,777

Airbtics projects $192/night at 61% occupancy ($42,777). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $192 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,136$42,495$58,530$98,646
Occupancy45%62%73%90%
Nightly Rate$156$180$210$289

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
Your luxury villa away from home

No image available

$18,996
$173
30%
215$0βœ…βœ…βŒY / Y⭐️ 0 (0)
Be in the middle of it all! 2/2

No image available

$45,344
$163
69%
221$100βœ…βœ…βŒY / Y⭐️ 4.8 (79)
Floriday Resort

No image available

$54,457
$195
73%
232$125βœ…βœ…βœ…Y / Y⭐️ 4.5 (2)
Enchanting 2BR/2BAcloseThemeParks-Shop-Restaurants

No image available

$53,030
$226
62%
222$55βœ…βœ…βŒY / Y⭐️ 5 (8)
Renovated Retreat | Minutes from Theme Parks!

No image available

$25,693
$180
39%
222$0βœ…βœ…βŒY / Y⭐️ 4.3 (10)
Amazing home in Orlando. 10 min away from Disney!

No image available

$105,851
$306
94%
222$15βœ…βœ…βŒY / Y⭐️ 5 (8)
Hotel Alluzion 5.0 Close to Disney No resort fees

No image available

$51,622
$137
97%
221$95βœ…βŒβŒY / Y⭐️ 4.8 (73)
Vacation VIlla At Orlando Resort

No image available

$31,273
$157
47%
223$150βœ…βŒβœ…Y / Y⭐️ 5 (5)
The Fountains 2 BR Condo near Disney Orlando

No image available

$37,542
$289
33%
224$79βœ…βœ…βŒY / N⭐️ 0 (0)
International Drive Luxury Condo

No image available

$27,216
$127
56%
222$39βœ…βœ…βŒY / Y⭐️ 4.6 (141)
AMAZING Resort near all Theme Parks - 2 Bedroom

No image available

$64,770
$290
59%
222$99βœ…βœ…βŒY / Y⭐️ 4 (3)
The Fountains in Orlando Florida - 2 Bedroom Condo

No image available

$61,222
$185
85%
222$99βœ…βœ…βŒY / Y⭐️ 4.9 (33)
The Fountains in Orlando Florida - 2 Bedroom Condo

No image available

$35,353
$122
73%
223$99βœ…βœ…βŒY / Y⭐️ 4.6 (10)
Experience The Fountains (Book early if possible)

No image available

$38,576
$155
68%
222$0βœ…βœ…βŒY / Y⭐️ 0 (0)
Sheraton Vistana Resort: 2-BR, Sleeps 6, Kitchen

No image available

$29,115
$185
43%
225$0βœ…βœ…βŒY / Y⭐️ 5 (4)

Return Metrics

14.34% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,358$16,717$25,075$33,434$41,792$83,585$250,755
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$180,000$180,000$180,000$180,000$180,000$180,000$180,000
Down Payment$45,000$45,000$45,000$45,000$45,000$45,000$45,000
Property Appreciation$6,750$13,702$20,863$28,239$35,836$77,381$321,134
Total Return$240,108$255,419$270,939$286,673$302,629$385,966$796,889

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

14.34%

Cap Rate

10.46%

Return on Investment

29.73%

property-location

12544 Floridays Resort Dr Orlando, Florida, 32821

2 bed β€’ 2 bath β€’ 6 guests

Est. $1,079/mo

Agent

Inquire about this property

Contact Agent

$261,800

Zestimate

Orlando

Guide

Zoning

Market

Guide


Laws


Market Data

$42,777

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $192/night at 61% occupancy.

Top 48% of comparables

Top 28% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$45,337

Avg annual revenue

61%

Avg occupancy rate

$192

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$45k

$75k

$105k

Sign up to see the data on 15 all comparables

$8,359

Profit

Revenue

$42,777

Operating Expenses

$19,241

Operating Income

$23,536

Mortgage & Taxes

$15,178

Profit (Cash Flow)

$8,359

$58,250

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$6,500

Closing Costs

$6,750

Total

$58,250

DSCR Ratio

Strong

1.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.34%

Cap Rate

10.46%

Profit (Cummulative)

$8,359

$180,000

$6,500

$6,750

$0

Total Gain

$17,319

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

$10,679

Deductible property tax

$2,228

Your total deduction

$18,338

Your adjusted annual income

$150,000 - $18,338 = $131,662


Taxes on $131,662 (30%)

$39,499

Your old tax bill

$45,000

Your new tax bill

$39,499


Estimated tax savings

$5,501

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:

17,964 sqft

Year built:

2006

Size:

1,200 sqft

Type:

OTHER

Parking:

-

Heating:

FORCED AIR

Sold Comparables


Property Details

  • MLS Status: property-details-mls-status-sold
  • Property Use: Hotel/Motel
  • Stories: 0
  • Lot size: 17,964 sqft
  • Building area: 1,200 sqft
  • Garage: No
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: P-D
  • Land Use: Commercial
  • Parcel Number: 23-24-28-2901-02-612
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $224,860
  • County Est. Land Value: $44,972
  • Assessed Land Value: $44,972
  • County Est. Structure Value: $179,888
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
04/28/23$295,00069%Caleb Young
09/18/19$252,0000%Dylan9investments Llc

Ownership

  • Name: Caleb Young
  • Owner Occupied: No
  • Owner Mailing Address: 426 Abelia Ln, Summerville, Sc 29486
  • Years Owned: 15
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Tangelo Park Elementary School with 2/10 star rating
  • Middle School: Freedom Middle School with 3/10 star rating
  • High School: Freedom High School with 4/10 star rating