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 13241 Greenpointe Dr

4 bed • 2.5 bath • 1 guests • $384,000

BNB

Calc

Annual Revenue

$51,748

Profit (Cash Flow)

$5,437

Cap Rate

8.2%

Annual Revenue

$51,748

AirDNA projects $253/night at 56% occupancy ($51,747). Airbtics projects $195/night at 69% occupancy ($49,143). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $253 rate per night.

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

Percentiles25%50%75%90%
Revenue$34,075$48,259$65,011$107,577
Occupancy60%70%82%94%
Nightly Rate$148$179$206$300

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
BEAUTIFULLY REMODELED 4-BR HOUSE WITH A POOL
$64,312
$229
70%
432$155✅❌❌Y / Y⭐️ 4.9 (62)
4 Bedroom House Heated Pool 20 min From All Parks
$58,839
$157
95%
431$125✅❌❌Y / Y⭐️ 4.8 (174)
Near Disney Sleep up to 14 ppl 10 min from Airport
$42,374
$149
70%
431$150✅❌❌Y / Y⭐️ 4.8 (155)
“Pool heater Special” Relaxing House
$39,841
$179
56%
422$220✅❌✅Y / Y⭐️ 4.5 (7)
Cozy Luxury Charm Airbnb Stay
$33,052
$125
67%
421$150❌❌❌Y / Y⭐️ 4.7 (54)
Mi Casa Es Su Casa! ~ 4 Bdrm home with Pool
$33,159
$128
64%
422$175✅❌❌Y / Y⭐️ 4.6 (211)
SPACIOUS HOME WITH POOL CLOSE TO AIRPORT & PARKS
$55,848
$258
57%
432$199✅❌❌Y / Y⭐️ 4.7 (33)
*Spacious Vacation Home 20 min from Theme Parks!*
$81,632
$282
73%
421$150❌❌✅Y / Y⭐️ 4.8 (164)
Peaceful Waterfront Retreat, Close to Everything!
$65,890
$206
85%
421$125✅❌✅Y / Y⭐️ 5 (86)
Orlando Home w/ Lake View, Pool & Game Room!
$134,979
$350
97%
432$181✅❌❌Y / Y⭐️ 4.7 (54)
Alojamiento en Kissimmee
$46,036
$173
65%
422$160✅❌❌Y / Y⭐️ 4.8 (57)
Heated Pool - Sleeps 12 - Close to Parks and Shops
$36,486
$179
52%
433$275✅❌❌Y / Y⭐️ 5 (40)
Cheerful 2 level home,4 bedrooms,3 baths and pool
$48,564
$143
85%
431$120✅❌❌Y / Y⭐️ 4.3 (113)
The LakeView House - Family Friendly 4Br BBQ& Pool
$59,371
$159
99%
432$100✅❌✅Y / Y⭐️ 4.8 (51)
Oasis Palm Heaven
$47,613
$158
79%
423$160✅❌❌Y / Y⭐️ 4 (1)
Home w/ Pool near Disney
$58,736
$192
82%
422$125✅❌❌Y / Y⭐️ 4.9 (26)
Luxury Villa in Orlando 4BD/2.5BA - 14 min Disney
$107,176
$376
76%
431$180✅❌❌Y / Y⭐️ 4.7 (6)
Luxury /Airport-Parks PoolHome
$91,523
$247
98%
433$200✅❌❌Y / Y⭐️ 4.9 (38)
Casa con piscina cerca de disney y aeropuerto
$51,550
$204
67%
423$125✅❌❌Y / Y⭐️ 5 (32)
Spacious Modern Orlando Getaway Minutes to Disney!
$37,474
$116
78%
432$227❌❌❌Y / Y⭐️ 3.9 (20)
Modern Vacation Home w/ Pool Near Park and Airport
$43,515
$124
84%
433$110✅❌❌Y / Y⭐️ 4.8 (47)
Casabella Lake Nona | 2 Primary Suites
$56,798
$199
74%
432$200✅✅✅Y / Y⭐️ 4.5 (30)
Casa Bonita-Near Disney/Pool Home
$42,383
$193
60%
432$0✅❌✅N / N⭐️ 5 (14)
Companies & Families 4B/3B house MCO USTA Disney
$55,829
$205
70%
435$250✅❌✅Y / Y⭐️ 4.8 (69)
Casa Feliz Kissimmee Lake Nona Pool Home
$33,284
$152
55%
422$150✅❌✅Y / Y⭐️ 4.8 (129)
Disney Retreat XII
$38,803
$171
62%
431$0✅❌✅Y / Y⭐️ 4.5 (36)
! Beautiful House With Pool !
$52,550
$300
46%
432$150✅✅❌Y / Y⭐️ 4.8 (9)
New- Modern & Comfy Family Home!
$45,544
$192
60%
432$150❌❌❌Y / Y⭐️ 4.8 (33)
Companies & Families 4B2B Home Airport Disney USTA
$94,350
$309
82%
425$199❌❌✅Y / Y⭐️ 4.7 (18)
Gated Villa Home Near Airport/Disney/Universal
$35,361
$106
83%
431$175✅❌✅Y / Y⭐️ 4.8 (56)
Luxury Pool Townhome: 4BR, Oasis Amenities
$42,659
$145
73%
451$254✅✅❌Y / Y⭐️ 4.9 (16)
New Listing! Casita Bonita Pool House
$42,514
$119
94%
422$139✅❌❌Y / Y⭐️ 4.9 (51)
Ashmarys place
$38,523
$207
49%
431$160✅❌❌Y / Y⭐️ 5 (13)
Townhouse Gem near MCO & USTA/Lake Nona
$38,872
$167
62%
442$90✅❌❌Y / Y⭐️ 5 (37)
Disney & USTA Tennis, Perfect Combo Orlando Stay.
$56,825
$180
80%
434$160✅❌✅Y / Y⭐️ 4.7 (107)
Sunset Villa at Kissimmee
$38,551
$141
67%
433$160❌❌❌Y / Y⭐️ 4.9 (9)
Cozy home /private pool
$39,480
$177
59%
433$190✅❌✅Y / Y⭐️ 4.8 (13)
Cheerful 4 bedroom home kissimmee
$31,926
$143
61%
422$0✅❌✅Y / Y⭐️ 4.8 (41)

Return Metrics

5.49% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,437$10,874$16,311$21,748$27,185$54,371$163,113
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$307,200$307,200$307,200$307,200$307,200$307,200$307,200
Down Payment$76,800$76,800$76,800$76,800$76,800$76,800$76,800
Property Appreciation$11,520$23,385$35,607$48,195$61,161$132,063$548,068
Total Return$400,957$418,259$435,918$453,943$472,346$570,435$1,095,182

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.49%

Cap Rate

8.16%

Return on Investment

20.95%

property-location

13241 Greenpointe Dr Orlando, Florida, 32824-6289

4 bed • 2.5 bath • 1 guests

Est. $1,842/mo

Agent

Inquire about this property

Contact Agent

$384,000

Zestimate

Orlando

Guide

Zoning

Market

Guide


Laws


Market Data

$51,748

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $253/night at 56% occupancy.Projected nightly rate is $195/night at 69% occupancy.

Top 83% of comparables

Top 16% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$52,053

Avg annual revenue

69%

Avg occupancy rate

$195

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

$55k

$95k

$135k

Sign up to see the data on 40 all comparables

$5,437

Profit

Revenue

$51,748

Operating Expenses

$20,407

Operating Income

$31,341

Mortgage & Taxes

$25,903

Profit (Cash Flow)

$5,437

$98,945

Cash Investment

Down Payment

$76,800

Renos & Furnishing

$10,625

Closing Costs

$11,520

Total

$98,945

DSCR Ratio

Acceptable

1.21

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.49%

Cap Rate

8.16%

Profit (Cummulative)

$5,437

$307,200

$10,625

$11,520

$0

Total Gain

$20,730

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

$18,225

Deductible property tax

$3,802

Your total deduction

$35,269

Your adjusted annual income

$150,000 - $35,269 = $114,731


Taxes on $114,731 (30%)

$34,419

Your old tax bill

$45,000

Your new tax bill

$34,419


Estimated tax savings

$10,581

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:

4,822 sqft

Year built:

1997

Size:

2,179 sqft

Type:

SFR

Parking:

1

Heating:

FORCED AIR

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
518 Flower Fields Ln421,929-6,1062006$481,00052
622 Colorado Woods Ct421,781-7,5981989$415,00054
1766 Portofino Meadows Blvd321,870-1,5302017$374,50055
1112 Lucaya Cir321,109-3,2241992$295,00039
14740 Laguna Beach Cir321,370-2,0021995$295,00076
253 Chicago Woods Cir321,503-6,6871988$400,00059
13025 Philadelphia Woods Ln321,388-6,7071988$0-
13329 Laver Ln321,108-3,0941991$250,000-
741 Windrose Dr643,514-5,6012006$540,000261
13418 Summerton Dr421,203-2,8781997$295,000136

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size: 4,822 sqft
  • Building area: 2,179 sqft
  • Garage: Yes
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: P-D
  • Land Use: Residential
  • Parcel Number: 25-24-29-3205-94-150
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $112,079
  • County Est. Land Value: $85,000
  • Assessed Land Value: -
  • County Est. Structure Value: $217,001
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
Invalid Date$112,80082%Dereck S Joseph, Sharon Joseph

Ownership

  • Name: Dereck S Joseph
  • Owner Occupied: No
  • Owner Mailing Address: 13241 Greenpointe Dr, Orlando, Fl 32824
  • Years Owned: 325
  • Home Equity: $81,600
  • Mortgage Balance Remaining: $130,000
  • Financed amount: 82%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Meadow Woods Elementary School with 4/10 star rating
  • Middle School: Meadow Woods Middle School with 4/10 star rating
  • High School: Cypress Creek High School with 4/10 star rating