BNBCalc Short Term Rental Investment Analysis 13054 Prairie Meadows Dr, Orlando, FL 32837

6 bed • 4 bath • 18 guests • $565,000

BNB

Calc

Annual Revenue

$51,675

Profit (Cash Flow)

-$6,836

Cap Rate

5.5%

Annual Revenue

$51,675

Revenue data could not be found for this address

BNB Calc projects a 54% occupancy rate, $262 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
9 bed 7 bath Pool Home 15 Minutes to Disney	$81,299	$286	65%	9	7	1	$340	✅	✅	❌	Y / Y	⭐️ 4.5 (48)
Disney Orlando Pool Villa on Terra Verde 7/4.5	$45,526	$301	40%	7	5	3	$180	✅	✅	❌	Y / Y	⭐️ 4.9 (93)
Orlando Disney/Universial/6BR/Lakefront/privacy	$45,388	$215	55%	6	3	4	$260	✅	✅	❌	Y / Y	⭐️ 4.8 (20)
Resort Home with Pool and Games Room Near Disney	$61,080	$265	57%	8	5	1	$379	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Sleeps 20! - All Theme Rooms - Pool HotTub Theatre	$81,828	$276	68%	8	5	1	$379	✅	❌	❌	Y / Y	⭐️ 4.7 (35)
19 Guest Home w Pool, HotTub, Cinema, BBQ, Games	$97,695	$384	62%	10	8	1	$449	✅	❌	❌	Y / Y	⭐️ 4.5 (86)
6BD/6BA Game Room! Bella Vida (4564CL)	$81,579	$191	98%	6	6	3	$299	✅	❌	❌	Y / Y	⭐️ 4.7 (45)
Impressive 6BR Bellavida Private Pool	$33,166	$162	48%	6	6	1	$270	✅	❌	❌	Y / Y	⭐️ 4.7 (13)
Star Wars 🔥 Game room 🕹Pool 💦Movie Room 🍿Close to Parks!!	$82,892	$298	76%	7	5	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (56)
4520 BellaVida 9bd themed private pool @Disney	$76,324	$316	61%	9	7	3	$350	✅	❌	❌	Y / Y	⭐️ 4.8 (75)

Return Metrics

-4.71% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,836	-$13,672	-$20,508	-$27,344	-$34,180	-$68,361	-$205,083
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$452,000	$452,000	$452,000	$452,000	$452,000	$452,000	$452,000
Down Payment	$113,000	$113,000	$113,000	$113,000	$113,000	$113,000	$113,000
Property Appreciation	$16,950	$34,408	$52,390	$70,912	$89,989	$194,312	$806,403
Total Return	$575,113	$585,736	$596,882	$608,568	$620,809	$690,951	$1,166,319

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.71%

Cap Rate

5.53%

Return on Investment

10.8%

13054 Prairie Meadows Dr Orlando, FL, 32837

6 bed • 4 bath • 18 guests

Purchase Price

Est. $2,710/mo

This property is for sale!

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

-6

Airbnb Investor Score

-$6,836

Annual Profit

5.5%

Cap Rate

-4.7%

Cash on Cash

$51,675

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 61% of comparables

10 Airbnb Comparables

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

$68,677

Avg annual revenue

63%

Avg occupancy rate

$269

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

$30k

$55k

$75k

$100k

-$6,836

Profit

Revenue

$51,675

Operating Expenses

$20,398

Operating Income

$31,277

Mortgage & Taxes

$38,113

Profit (Cash Flow)

-$6,836

$144,950

Cash Investment

Down Payment

$113,000

Renos & Furnishing

$15,000

Closing Costs

$16,950

Total

$144,950

DSCR Ratio

Weak

0.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.71%

Cap Rate

5.53%

Return on Investment

10.8%

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

$26,815

Deductible property tax

$5,593

Your total deduction

$64,880

Your adjusted annual income

$150,000 - $64,880 = $85,120

Taxes on $85,120 (30%)

$25,536

Your old tax bill

$45,000

Your new tax bill

$25,536

Estimated tax savings

$19,464

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: -