Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 135 Langham Dr, Davenport, FL 33897

4 bed • 3 bath • 12 guests • $437,000

BNB

Calc

Annual Revenue

$32,061

Profit (Cash Flow)

-$15,265

Cap Rate

3.3%

Annual Revenue

$32,061

Airbtics projects $154/night at 57% occupancy ($32,061). Airbtics predicts this property will perform in the 0% revenue percentile

BNB Calc projects a 57% occupancy rate, $154 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
$26,264
$138
52%
423$0✅❌❌Y / Y⭐️ 4.7 (9)
$24,131
$116
47%
423$175✅❌❌Y / Y⭐️ 4 (18)
$23,662
$138
41%
423$175✅❌❌Y / Y⭐️ 4.4 (15)
$23,119
$177
31%
423$200✅✅❌Y / Y⭐️ 4.8 (8)
$31,895
$183
41%
423$180✅❌✅Y / Y⭐️ 4.7 (10)
$56,442
$148
87%
423$170✅✅❌Y / Y⭐️ 4.5 (60)
$35,993
$149
66%
434$0✅❌❌Y / Y⭐️ 4.8 (43)
$50,816
$178
78%
422$0✅❌❌Y / Y⭐️ 5 (22)
$48,467
$164
67%
433$250✅❌❌Y / Y⭐️ 4.8 (50)
$59,511
$149
66%
421$280✅❌❌Y / Y⭐️ 0 (0)

Return Metrics

-13.72% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$15,265-$30,530-$45,796-$61,061-$76,327-$152,654-$457,964
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$349,600$349,600$349,600$349,600$349,600$349,600$349,600
Down Payment$87,400$87,400$87,400$87,400$87,400$87,400$87,400
Property Appreciation$13,110$26,613$40,521$54,847$69,602$150,291$623,713
Total Return$434,844$433,082$431,725$430,785$430,275$434,636$602,749

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-13.72%

Cap Rate

3.25%

Return on Investment

1.92%

property-location

135 Langham Dr Davenport, FL, 33897

4 bed • 3 bath • 12 guests

Est. $2,096/mo

Agent

Inquire about this property

Contact Agent

Davenport

Zoning


Laws

$32,061

Annual Revenue

This property is projected to be in the top 0% revenue percentile compared to similar properties nearby.
Projected nightly rate is $154/night at 57% occupancy.

Top 51% of comparables

Top 51% of comparables

10

Airbnb Comparables

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

$38,030

Avg annual revenue

57%

Avg occupancy rate

$154

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

$20k

$35k

$45k

$60k

Sign up to see the data on 10 all comparables

-$15,265

Profit

Revenue

$32,061

Operating Expenses

$17,848

Operating Income

$14,213

Mortgage & Taxes

$29,479

Profit (Cash Flow)

-$15,265

$111,260

Cash Investment

Down Payment

$87,400

Renos & Furnishing

$10,750

Closing Costs

$13,110

Total

$111,260

DSCR Ratio

Weak

0.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.72%

Cap Rate

3.25%

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

$20,740

Deductible property tax

$4,326

Your total deduction

$60,042

Your adjusted annual income

$150,000 - $60,042 = $89,958

Taxes on $89,958 (30%)

$26,987

Your old tax bill

$45,000

Your new tax bill

$26,987

Estimated tax savings

$18,013

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com