BNBCalc Short Term Rental Investment Analysis 13148 Luxbury Loop, Orlando, FL 32837

4 bed • 3 bath • 12 guests • $3,299

BNB

Calc

Annual Revenue

$45,246

Profit (Cash Flow)

$25,462

Cap Rate

778.6%

Annual Revenue

$45,246

AirDNA projects $505/night at 63% occupancy ($116,202). Airbtics projects $163/night at 76% occupancy ($45,246). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 76% occupancy rate, $163 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,652	$43,843	$54,502	$77,066
Occupancy	72%	77%	84%	87%
Nightly Rate	$124	$149	$168	$230

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Blue Beach at Storey Lake by Shine Villas #400	$39,988	$120	86%	4	0	1	$185	✅	✅	❌	Y / Y	⭐️ 5 (58)
Home w/ Pool near Disney	$54,627	$180	81%	4	2	2	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (36)
Luxury Villa in Orlando 4BD/2.5BA - 14 min Disney	$126,297	$387	87%	4	3	1	$180	✅	❌	❌	Y / Y	⭐️ 4.7 (6)
Free Resort Private POOL close to Disney 2966 SIF	$35,964	$119	73%	4	3	2	$189	✅	✅	❌	Y / Y	⭐️ 4.8 (73)
Luxury 4 bedroom 3 bath pool Home 271	$27,216	$126	53%	4	3	2	$185	✅	❌	✅	Y / Y	⭐️ 4.4 (31)
Storey Lake 4 beds - Private Pool near to Disney	$33,968	$117	73%	4	3	2	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (72)
Special Offer Storey Lake, Free Waterpark DC2982	$35,278	$152	62%	4	3	1	$196	✅	❌	❌	Y / Y	⭐️ 4.5 (68)
Vibrant, Themed Home, Prime Location	$38,799	$153	68%	4	3	3	$180	✅	❌	❌	Y / Y	⭐️ 5 (9)
Brand new home, themed bedrooms, prime location	$36,614	$154	64%	4	3	3	$180	✅	❌	❌	Y / Y	⭐️ 4.6 (14)
Spacious Haven/FreeWaterpark/close to Disney	$54,475	$152	95%	4	3	3	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (123)
Stylish townhome w/ pool & themed rooms near	$41,166	$130	82%	4	3	1	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Lux&Beautiful Storey Lake Townhouse: Near Disney!	$42,957	$146	75%	4	3	2	$180	✅	❌	❌	Y / Y	⭐️ 4.9 (52)
Perfect 4BD/3BTH Townhome near Disney World	$28,135	$110	65%	4	3	1	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Special Offer Storey Lake 4Bedr 3 Bath JP2984	$40,440	$154	70%	4	3	1	$196	✅	❌	❌	Y / Y	⭐️ 4.7 (80)
Charming Mickey-Themed Home, Prime Location	$45,627	$156	78%	4	3	3	$180	✅	❌	❌	Y / Y	⭐️ 4.7 (13)
Special Offer Storey Lake Free Waterpark MC4202	$43,397	$136	84%	4	3	1	$196	✅	❌	❌	Y / Y	⭐️ 4.5 (94)
Poolside Oasis/Frozen Room/2 clubhouses	$47,314	$148	82%	4	3	3	$180	✅	❌	❌	Y / Y	⭐️ 4.7 (95)
Mickey Fantasy spacious home Private Pool 2956	$38,492	$119	77%	4	3	2	$189	✅	✅	❌	Y / Y	⭐️ 4.8 (88)
Luxury 4BD/3BA W/Themed rooms	$41,694	$142	75%	4	3	5	$180	✅	✅	❌	Y / Y	⭐️ 4.3 (10)
Gorgeous 4 Bd w/ Pool Close to Disney @ Storey Lak	$42,569	$135	85%	4	3	3	$189	✅	✅	❌	Y / Y	⭐️ 4.5 (18)
Howarts Magic/Private Pool/Near Disney/2clubhouses	$41,913	$146	72%	4	3	3	$180	✅	❌	❌	Y / Y	⭐️ 4.5 (57)
Lux&Themed Townhouse-Storey Lake:Close to Disney!	$32,439	$119	67%	4	3	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (20)
Gorgeous 4Bd w/ Screened Pool Close to Disney 4289	$53,233	$153	92%	4	3	3	$189	✅	✅	❌	Y / Y	⭐️ 4.5 (24)
Modern home,heat pool near Universal, Disney World	$70,801	$242	77%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (23)
2773 BD - 5Bd Home with Private Pool 14 Guests	$44,660	$133	86%	4	5	1	$298	✅	✅	❌	Y / Y	⭐️ 0 (0)
2941 Modern 4BD Home at Storey Lake	$64,027	$213	81%	4	3	3	$170	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
2773 BD - 5Bd Home with Private Pool 14 Guests	$107,626	$338	87%	4	5	4	$0	✅	✅	❌	Y / Y	⭐️ 3.4 (3)
Special Offer Storey Lake 4Bedr 3 Bath SL2990	$47,065	$151	84%	4	3	1	$196	✅	❌	❌	Y / Y	⭐️ 4.6 (101)
Modern & Clean home Private Pool close Disney 2968	$77,776	$229	88%	4	3	2	$205	✅	✅	❌	Y / Y	⭐️ 4.9 (82)
Modern Chic-Spacious, Private Pool, Prime Location	$45,924	$163	75%	4	3	3	$180	✅	❌	❌	Y / Y	⭐️ 4.9 (14)
2986 luxury town house/near disney/free water park	$48,455	$166	78%	4	3	3	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (35)
4BD/3BA New Townhome w/ themed rooms and pool #123	$33,594	$108	78%	4	3	1	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
4204 Luxury Townhouse / FREE WATER PARK	$30,389	$108	72%	4	3	3	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (93)
"Storey's Protagonist" - Townhome near Disney	$39,181	$130	81%	4	3	1	$195	✅	❌	❌	Y / Y	⭐️ 5 (63)
SUPER Marvel Comic's Themed FREE Waterpark 2967	$37,600	$118	75%	4	3	2	$189	✅	❌	❌	Y / Y	⭐️ 4.8 (80)
Brand-new 4BD/3BA themed townhome near Disney #124	$34,173	$119	76%	4	3	1	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Storey Lake Reflections Home	$34,943	$175	44%	4	5	1	$200	✅	✅	✅	Y / N	⭐️ 5 (1)
Stunning Themed Home, Private Pool, Ideal Location	$80,756	$283	77%	4	3	3	$180	✅	❌	✅	Y / Y	⭐️ 4.2 (9)
Luxury 4BD/3BA * Storey Lake	$49,581	$184	70%	4	3	5	$200	✅	✅	❌	Y / Y	⭐️ 5 (15)
Amazing 4BR Story Lake Town Home With Pool-3007PL	$68,142	$214	87%	4	3	4	$125	✅	❌	❌	Y / Y	⭐️ 4.7 (20)

Return Metrics

221.23% 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)	$25,461	$50,923	$76,385	$101,847	$127,309	$254,618	$763,855
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,639	$2,639	$2,639	$2,639	$2,639	$2,639	$2,639
Down Payment	$659	$659	$659	$659	$659	$659	$659
Property Appreciation	$98	$200	$305	$414	$525	$1,134	$4,708
Total Return	$28,859	$54,423	$79,990	$105,560	$131,133	$259,052	$771,863

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

221.23%

Cap Rate

778.55%

Return on Investment

222.38%

13148 Luxbury Loop Orlando, FL, 32837

4 bed • 3 bath • 12 guests

Purchase Price

Est. $16/mo

This property is for sale!

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

7523

Airbnb Investor Score

$25,461

Annual Profit

778.6%

Cap Rate

221.2%

Cash on Cash

$45,246

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $505/night at 63% occupancy.Projected nightly rate is $163/night at 76% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$48,432

Avg annual revenue

76%

Avg occupancy rate

$163

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

$90k

$125k

$25,462

Profit

Revenue

$45,246

Operating Expenses

$19,562

Operating Income

$25,684

Mortgage & Taxes

$223

Profit (Cash Flow)

$25,462

$11,509

Cash Investment

Down Payment

$660

Renos & Furnishing

$10,750

Closing Costs

$99

Total

$11,509

DSCR Ratio

Strong

115.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

221.23%

Cap Rate

778.55%

Return on Investment

222.38%

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

$157

Deductible property tax

$33

Your total deduction

-$23,652

Your adjusted annual income

$150,000 - -$23,652 = $173,652

Taxes on $173,652 (30%)

$52,095

Your old tax bill

$45,000

Your new tax bill

$52,095

Estimated tax savings

-$7,095

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: -