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 17 South Oleander Avenue, Daytona Beach, FL

4 bed • 3 bath • 12 guests • $440,000

BNB

Calc

Annual Revenue

$77,242

Profit (Cash Flow)

$23,839

Cap Rate

12.2%

Annual Revenue

$77,242

AirDNA projects $444/night at 64% occupancy ($103,787). Airbtics projects $363/night at 63% occupancy ($83,527). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, $311 rate per night.

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

Percentiles25%50%75%90%
Revenue$42,895$72,421$126,966$200,526
Occupancy51%61%78%85%
Nightly Rate$227$318$437$633

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
Happening Hideaway 4bed 1.5bath next to water park

No image available

$33,496
$208
44%
41.53$0❌❌✅Y / Y⭐️ 5 (27)
4 Homely Units! 2 Pools, Spa and Game Room

No image available

$227,506
$740
84%
441$0✅❌❌N / Y⭐️ 0 (2)
4 Family-friendly Units! w/ Pool & Spa

No image available

$195,060
$627
85%
441$0✅❌❌N / Y⭐️ 0 (1)
5 minutes walk to beach 4BR/2baths/4Beds

No image available

$43,232
$229
48%
422$150❌❌❌Y / Y⭐️ 4.5 (27)
Three Oars Beach Bungalow Pool Oceanview Game Room

No image available

$87,877
$333
69%
432$375✅❌✅Y / Y⭐️ 4.5 (65)
Ocean Vistas “Pilots Cove" 402 With Heated Pool

No image available

$108,899
$418
71%
435$275✅✅❌Y / Y⭐️ 5 (11)
Million Dollar Oceanview Luxury Condo

No image available

$150,122
$489
83%
437$260✅✅✅Y / Y⭐️ 5 (42)
Relaxing Luxe Beachfront Home

No image available

$214,093
$688
84%
432$320❌✅✅Y / Y⭐️ 5 (246)
LUXURY OCEANVIEW PENTHOUSE 4 BED / 3 BATH

No image available

$116,178
$437
72%
437$250✅✅✅Y / Y⭐️ 5 (46)
Jade Sands | Daytona Beach Home | Arcade

No image available

$38,029
$172
57%
422$150❌❌✅Y / Y⭐️ 4.5 (35)
19th Floor Beachside Penthouse W incredible views

No image available

$61,672
$337
47%
423$300✅✅❌Y / Y⭐️ 4.5 (21)
"Latitude Change"-Luxury Oceanfront Home with Hot

No image available

$241,465
$700
91%
42.52$350❌✅❌Y / Y⭐️ 4.5 (8)
Inter-coastal Waterway view home!

No image available

$57,729
$265
58%
422$150❌❌✅Y / Y⭐️ 5 (33)
Shark Shack large house minutes to the beach

No image available

$39,517
$145
68%
422$195❌❌✅Y / Y⭐️ 4.5 (38)
House just steps from beach!

No image available

$42,176
$236
47%
422$175❌❌✅Y / Y⭐️ 5 (9)
Riverbreeze | 4 BDR villa by intercoastal

No image available

$58,500
$295
52%
422$120❌❌❌Y / Y⭐️ 5 (30)
Seascape Sanctuary - Ocean Walk

No image available

$75,238
$337
61%
423$0✅✅❌Y / Y⭐️ 5 (12)
Golden Sand Retreat House Duplex

No image available

$75,826
$343
59%
424$200✅✅✅Y / Y⭐️ 4.5 (35)
Rosa Blanca. Family House. 7 min. Beach & Speedway

No image available

$31,045
$197
40%
412$165❌❌✅Y / Y⭐️ 4.5 (13)
Waterfront 4 Bed House Daytona Beach FL

No image available

$58,551
$207
75%
443$215❌❌❌Y / Y⭐️ 5 (41)
Daytona Beach Oasis 4BR/ 2/BA

No image available

$48,751
$222
60%
421$0❌❌✅Y / Y⭐️ 4.5 (10)
Amazing 4 Room Queen Victorian-Walk To The Beach

No image available

$73,838
$443
41%
432$300❌❌❌Y / Y⭐️ 5 (2)
Ocean Vistas 502-4 bdrm Luxury Daytona Beach Open

No image available

$92,246
$295
85%
437$275✅✅✅Y / Y⭐️ 5 (28)
⭐️ 2 King Beds | 🏝 7Min → Beach & Speedway | 5 TVs

No image available

$25,824
$126
56%
411$0❌❌✅Y / Y⭐️ 4.7 (82)
Halifax Riverfront Pool Home

No image available

$84,392
$549
42%
44.53$0✅❌✅Y / Y⭐️ 4.5 (6)
The Daytona Beach Duplex Oasis, Trailer&RV parking

No image available

$79,659
$297
72%
422$160❌❌❌Y / Y⭐️ 4.8 (4)
Pool Open! Ocean Vistas-Ocean View #302

No image available

$92,696
$311
79%
437$250✅✅❌Y / Y⭐️ 4.5 (17)
Spanish Beach Bungalow

No image available

$104,162
$290
96%
422$250❌❌✅Y / Y⭐️ 0 (1)
Oceanfront, Family-size 4BD/3BA @ Ocean Vistas 502

No image available

$68,991
$325
58%
435$0✅✅✅Y / Y⭐️ 0 (1)
Central, Spacious Beach House w King & Queen Beds

No image available

$63,867
$275
62%
423$150❌❌❌Y / N⭐️ 5 (3)
Happy party Beach house 4 bedrooms 2 bathrooms

No image available

$46,791
$238
53%
421$80❌✅❌Y / Y⭐️ 0 (1)
Large Beach-side Paradise with balconies galore

No image available

$46,665
$150
85%
42.528$200✅✅❌Y / Y⭐️ 4.5 (9)
Beach Daze TS 508 Spacious 4 Bedroom Condo Pool

No image available

$104,574
$369
77%
445$240❌❌❌N / Y⭐️ 5 (25)
Wonderful sunrises overlooking the Halifax River.

No image available

$47,946
$190
68%
423$200❌❌✅Y / Y⭐️ 4.5 (48)
4BR/4BA - Ocean Walk Daytona Beach - Oceanfront!

No image available

$164,547
$440
100%
442$99✅✅❌Y / Y⭐️ 5 (8)
Intracoastal Sea Life Retreat

No image available

$60,081
$432
38%
422$0✅❌✅Y / Y⭐️ 0 (2)
Three Oars Surf Shack, Pool, A1A

No image available

$90,850
$399
60%
432$375✅❌✅Y / Y⭐️ 5 (1)
Downtown cozy beach house

No image available

$61,662
$216
78%
4210$250❌✅✅Y / N⭐️ 0 (0)

Return Metrics

24.14% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$23,839$47,678$71,518$95,357$119,196$238,393$715,180
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$352,000$352,000$352,000$352,000$352,000$352,000$352,000
Down Payment$88,000$88,000$88,000$88,000$88,000$88,000$88,000
Property Appreciation$13,200$26,796$40,799$55,223$70,080$151,323$627,995
Total Return$477,039$514,474$552,317$590,581$629,277$829,716$1,783,176

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

24.14%

Cap Rate

12.16%

Return on Investment

41.88%

property-location

17 S Oleander Ave Daytona Beach, Florida, 32118

4 bed • 3 bath • 12 guests

Est. $2,110/mo

Agent

Inquire about this property

Contact Agent

131

Airbnb Investor Score

$23,839

Annual Profit

12.2%

Cap Rate

24.1%

Cash on Cash

$77,242

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $444/night at 64% occupancy.Projected nightly rate is $363/night at 63% occupancy.

Top 46% of comparables

Top 51% 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.

$85,282

Avg annual revenue

63%

Avg occupancy rate

$363

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

$25k

$95k

$165k

$240k

Sign up to see the data on 40 all comparables

$23,839

Profit

Revenue

$77,242

Operating Expenses

$23,721

Operating Income

$53,520

Mortgage & Taxes

$29,681

Profit (Cash Flow)

$23,839

$98,750

Cash Investment

Down Payment

$88,000

Renos & Furnishing

$10,750

Closing Costs

$0

Total

$98,750

DSCR Ratio

Strong

1.80

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

24.14%

Cap Rate

12.16%

Profit (Cummulative)

$23,839

$352,000

$10,750

$13,200

$0

Total Gain

$41,362

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

$20,883

Deductible property tax

$4,356

Your total deduction

$21,234

Your adjusted annual income

$150,000 - $21,234 = $128,766


Taxes on $128,766 (30%)

$38,630

Your old tax bill

$45,000

Your new tax bill

$38,630


Estimated tax savings

$6,370

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:

6,750 sqft

Year built:

1912

Size:

3,188 sqft

Type:

SINGLE_FAMILY

Parking:

1

Heating:

Central, Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 2
  • Lot size: 6,750 sqft
  • Building area: 3,188 sqft
  • Garage: Yes
  • Heating: Central, electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Garage
  • Amenities: Dishwasher, Disposal, Dryer, Microwave, Range, Refrigerator, Washer
  • Price per square foot: $138

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 530401140061
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $342,507
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Elementary School: R. J. Longstreet Elementary School with 5/10 star rating
  • Middle School: Campbell Middle School with 3/10 star rating
  • High School: Mainland High School with 4/10 star rating