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 1627 Eagle Creek Cir 36, Orlando, FL 32807

3 bed β€’ 2 bath β€’ 9 guests β€’ $218,000

BNB

Calc

Annual Revenue

$37,273

Profit (Cash Flow)

$4,042

Cap Rate

8.6%

Annual Revenue

$37,273

AirDNA projects $213/night at 56% occupancy ($43,566). Airbtics projects $157/night at 65% occupancy ($37,273). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 65% occupancy rate, $157 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,381$40,916$62,823$73,372
Occupancy55%63%84%96%
Nightly Rate$123$158$189$195

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
Cozy Aesthetically Pleasing Home In East Orlando
$46,914
$221
58%
322$0❌❌❌N / Y⭐️ 4.9 (52)
Contemporary Farmhouse Bungalow near Downtown
$32,325
$128
69%
322$0❌❌❌Y / Y⭐️ 4.9 (69)
jacuzzi & games + close to dwtn, disney, & parks!
$38,527
$149
58%
312$195βŒβœ…βœ…Y / Y⭐️ 4.8 (29)
Modern Home near DT&Airport -Community Pool Nearby
$36,168
$122
81%
323$0❌❌❌Y / Y⭐️ 4.9 (77)
Centrally located house
$22,407
$104
55%
312$95❌❌❌N / Y⭐️ 4.8 (14)
Luxury Pool House Near Downtown
$67,813
$193
96%
322$0βœ…βŒβœ…Y / Y⭐️ 4.8 (41)
Tropical Lakehouse Oasis
$61,488
$168
100%
332$0βœ…βŒβœ…Y / Y⭐️ 4.7 (22)
Salt Pool, Home near Airport and Downtown
$24,724
$193
35%
323$0βœ…βŒβŒY / Y⭐️ 4.8 (47)
The Mid-Century Oasis! Orlando
$45,567
$122
85%
321$150βœ…βŒβœ…Y / N⭐️ 4.5 (46)

Return Metrics

6.89% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,042$8,084$12,126$16,168$20,210$40,420$121,261
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$174,400$174,400$174,400$174,400$174,400$174,400$174,400
Down Payment$43,600$43,600$43,600$43,600$43,600$43,600$43,600
Property Appreciation$6,540$13,276$20,214$27,360$34,721$74,973$311,143
Total Return$228,582$239,360$250,340$261,529$272,931$333,394$650,404

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.89%

Cap Rate

8.59%

Return on Investment

21.69%

property-location

1627 Eagle Creek Cir 36 Orlando, FL, 32807

3 bed β€’ 2 bath β€’ 9 guests

Est. $1,046/mo

Agent

This property is for sale!

Contact Agent

Orlando

Guide

Zoning

Market

Guide


Laws


Market Data

53

Airbnb Investor Score

$4,042

Annual Profit

8.6%

Cap Rate

6.9%

Cash on Cash

$37,273

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $213/night at 56% occupancy.Projected nightly rate is $157/night at 65% occupancy.

Top 41% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$39,018

Avg annual revenue

65%

Avg occupancy rate

$157

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$30k

$50k

$70k

Sign up to see the data on 10 all comparables

$4,042

Profit

Revenue

$37,273

Operating Expenses

$18,526

Operating Income

$18,748

Mortgage & Taxes

$14,706

Profit (Cash Flow)

$4,042

$58,640

Cash Investment

Down Payment

$43,600

Renos & Furnishing

$8,500

Closing Costs

$6,540

Total

$58,640

DSCR Ratio

Strong

1.27

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.89%

Cap Rate

8.59%

Profit (Cummulative)

$4,042

$174,400

$8,500

$6,540

$0

Total Gain

$12,724

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

$10,347

Deductible property tax

$2,158

Your total deduction

$18,728

Your adjusted annual income

$150,000 - $18,728 = $131,272


Taxes on $131,272 (30%)

$39,382

Your old tax bill

$45,000

Your new tax bill

$39,382


Estimated tax savings

$5,618

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:

CONDO

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -