BNBCalc Short Term Rental Investment Analysis 1627 Eagle Creek Cir 36, Orlando, FL 32807

3 bed • 2 bath • 9 guests • $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}

Percentiles	25%	50%	75%	90%
Revenue	$27,381	$40,916	$62,823	$73,372
Occupancy	55%	63%	84%	96%
Nightly Rate	$123	$158	$189	$195

Seasonality (Profit by Month)

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%	3	2	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (52)
Contemporary Farmhouse Bungalow near Downtown	$32,325	$128	69%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (69)
jacuzzi & games + close to dwtn, disney, & parks!	$38,527	$149	58%	3	1	2	$195	❌	✅	✅	Y / Y	⭐️ 4.8 (29)
Modern Home near DT&Airport -Community Pool Nearby	$36,168	$122	81%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Centrally located house	$22,407	$104	55%	3	1	2	$95	❌	❌	❌	N / Y	⭐️ 4.8 (14)
Luxury Pool House Near Downtown	$67,813	$193	96%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (41)
Tropical Lakehouse Oasis	$61,488	$168	100%	3	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (22)
Salt Pool, Home near Airport and Downtown	$24,724	$193	35%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (47)
The Mid-Century Oasis! Orlando	$45,567	$122	85%	3	2	1	$150	✅	❌	✅	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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

6.89%

Cap Rate

8.59%

Return on Investment

21.69%

1627 Eagle Creek Cir 36 Orlando, FL, 32807

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,046/mo

This property is for sale!

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

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.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 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

$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

Revenue Appreciation

Cash on Cash Return

6.89%

Cap Rate

8.59%

Return on Investment

21.69%

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: -