BNBCalc Short Term Rental Investment Analysis 1441 Harmon Ave, Winter Park, FL 32789

4 bed • 3 bath • 12 guests • $3,300

BNB

Calc

Annual Revenue

$73,041

Profit (Cash Flow)

$49,643

Cap Rate

1511.1%

Annual Revenue

$73,041

AirDNA projects $434/night at 50% occupancy ($79,257). Airbtics projects $303/night at 66% occupancy ($73,041). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 66% occupancy rate, $303 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,451	$91,232	$103,901	$105,747
Occupancy	57%	67%	72%	90%
Nightly Rate	$231	$270	$346	$474

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
WeLive Winter Park / Spacious Enclave W/ Patio!	$35,740	$112	66%	4	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (232)
Luxury Ranch 2 Master Kg Bed w/ heated Salted Pool	$105,481	$524	55%	4	4	30	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (14)
Luxurious and modern 4 bedroom home in Winter Park	$92,129	$343	68%	4	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (54)
Stunning Orlando Getaway w/Spa & Heated Pool	$108,142	$469	63%	4	3	3	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (52)
Cheerful 4-bedroom with large and lush back yard.	$39,528	$225	48%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (20)
3 Story - 4 Bedroom - Rooftop Patio	$29,795	$220	37%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Lounge on Blue Velvet Couches at a Charming Hideaway	$103,098	$347	73%	4	2	30	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (197)
The Villa Orlando@College Park. Sleeps16.	$71,223	$278	70%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Elegant & Spacious Winter Park Home w/ Pool + Spa	$90,335	$262	89%	4	3	28	$300	✅	❌	✅	Y / Y	⭐️ 4.9 (9)
Adorable 1920s Bungalow with Pool	$104,169	$250	100%	4	3	1	$150	✅	❌	❌	Y / Y	⭐️ 4.4 (53)

Return Metrics

431.34% 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)	$49,643	$99,286	$148,930	$198,573	$248,217	$496,434	$1,489,304
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,640	$2,640	$2,640	$2,640	$2,640	$2,640	$2,640
Down Payment	$660	$660	$660	$660	$660	$660	$660
Property Appreciation	$99	$200	$305	$414	$525	$1,134	$4,709
Total Return	$53,042	$102,787	$152,536	$202,288	$252,043	$500,869	$1,497,314

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

431.34%

Cap Rate

1,511.09%

Return on Investment

432.48%

1441 Harmon Ave Winter Park, FL, 32789

4 bed • 3 bath • 12 guests

Purchase Price

Est. $16/mo

This property is for sale!

Contact Agent

14646

Airbnb Investor Score

$49,643

Annual Profit

1511.1%

Cap Rate

431.3%

Cash on Cash

$73,041

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $434/night at 50% occupancy.Projected nightly rate is $303/night at 66% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$77,964

Avg annual revenue

66%

Avg occupancy rate

$303

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

$80k

$110k

$49,643

Profit

Revenue

$73,041

Operating Expenses

$23,175

Operating Income

$49,866

Mortgage & Taxes

$223

Profit (Cash Flow)

$49,643

$11,509

Cash Investment

Down Payment

$660

Renos & Furnishing

$10,750

Closing Costs

$99

Total

$11,509

DSCR Ratio

Strong

224.01

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

431.34%

Cap Rate

1,511.09%

Return on Investment

432.48%

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

-$47,833

Your adjusted annual income

$150,000 - -$47,833 = $197,833

Taxes on $197,833 (30%)

$59,350

Your old tax bill

$45,000

Your new tax bill

$59,350

Estimated tax savings

-$14,350

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: -