BNBCalc Short Term Rental Investment Analysis 17228 Deer Run Dr, Orlando, FL 32820

4 bed • 2 bath • 12 guests • $450,000

BNB

Calc

Annual Revenue

$96,308

Profit (Cash Flow)

$39,752

Cap Rate

15.6%

Annual Revenue

$96,308

AirDNA projects $345/night at 50% occupancy ($63,004). Airbtics projects $412/night at 64% occupancy ($96,307). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $412 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,165	$87,983	$158,555	$262,696
Occupancy	47%	70%	80%	83%
Nightly Rate	$196	$336	$534	$847

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4 bedroom Modern pool home, close to UCF&Boombah	$65,018	$189	82%	4	2	2	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (282)
Orlando Heated*Pool Home close to Disney/UCF	$71,073	$186	100%	4	2	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (33)
Bright and spacious 4 bedroom house with pool !	$82,131	$340	66%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (40)
4 x 2 Double Beds at La Quinta Inn-Wyndham Orlando	$141,759	$842	46%	4	4	1	$0	✅	❌	✅	N / N	⭐️ 0 (0)
4x King Bed Exec. at La Quinta Inn-Wyndham Orlando	$95,632	$901	29%	4	4	1	$0	✅	❌	✅	N / N	⭐️ 0 (0)
No place like home	$43,063	$220	52%	4	2	3	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Modern 4BDRM home w/ POOL!	$97,209	$332	80%	4	3	3	$0	✅	✅	❌	N / Y	⭐️ 4.8 (7)
Country Lake Estate in Orlando/Heated Pool/dock!	$109,214	$399	74%	4	2	3	$185	✅	❌	✅	Y / Y	⭐️ 4.9 (12)
Beautiful 4 Bedroom Home	$38,942	$133	80%	4	2	4	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Orlando's Best Vacation Home And Retreat	$79,091	$580	35%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

34.87% 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)	$39,751	$79,503	$119,255	$159,007	$198,759	$397,519	$1,192,559
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,420	$9,114	$14,097	$19,387	$25,004	$58,731	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$147,672	$206,023	$265,080	$324,874	$385,437	$701,013	$2,284,827

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.87%

Cap Rate

15.57%

Return on Investment

50.59%

17228 Deer Run Dr Orlando, FL, 32820

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,158/mo

This property is for sale!

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

191

Airbnb Investor Score

$39,751

Annual Profit

15.6%

Cap Rate

34.9%

Cash on Cash

$96,308

Annual Revenue

BNBCalc predicts this property will get $412 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$82,313

Avg annual revenue

64%

Avg occupancy rate

$412

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

$40k

$70k

$105k

$145k

$39,752

Profit

Revenue

$96,308

Operating Expenses

$26,200

Operating Income

$70,108

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$39,752

$114,000

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$10,500

Closing Costs

$13,500

Total

$114,000

DSCR Ratio

Strong

2.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.87%

Cap Rate

15.57%

Return on Investment

50.59%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$6,278

Your adjusted annual income

$150,000 - $6,278 = $143,722

Taxes on $143,722 (30%)

$43,117

Your old tax bill

$45,000

Your new tax bill

$43,117

Estimated tax savings

$1,883

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: 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: -