BNBCalc Short Term Rental Investment Analysis 1909 South Atlantic Avenue, Daytona Beach, FL

2 bed • 2 bath • 8 guests • $239,000

BNB

Calc

Annual Revenue

$57,855

Profit (Cash Flow)

$20,531

Cap Rate

15.3%

Annual Revenue

$57,855

AirDNA projects $261/night at 57% occupancy ($54,337). Airbtics projects $193/night at 57% occupancy ($40,180). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 66% occupancy rate, $240 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,878	$39,736	$60,214	$77,602
Occupancy	51%	57%	66%	72%
Nightly Rate	$156	$184	$240	$279

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beachfront Ocean View Suite \| Steps From The Beach	$18,537	$44	93%	2	1	1	$89	❌	❌	✅	Y / Y	⭐️ 5 (97)
NEW! Oceanside Pair-A-Dise \| 2 Beachside Studios!	$36,896	$132	66%	2	2	2	$189	❌	❌	❌	Y / Y	⭐️ 4 (7)
Max Beach Resort - 2 Bedroom City View Residence	$49,015	$279	48%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (58)
Oceanside Duo \| 2 Updated Rooms w/ Water Views!	$33,520	$114	68%	2	2	1	$189	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
LUXURY SUNSET RIVER VIEW CONDO	$54,093	$202	71%	2	2	7	$210	✅	✅	✅	Y / Y	⭐️ 5 (41)
5 Star Luxury Beach and River Views 2/2 Unit 810	$74,748	$282	72%	2	2	6	$200	✅	✅	✅	Y / Y	⭐️ 5 (32)
LUXURY CONDO WITH A SUNSET VIEW!	$42,942	$198	57%	2	2	7	$210	✅	✅	✅	Y / Y	⭐️ 5 (40)
beautiful oceanfront two bedroom condo	$71,031	$243	78%	2	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (48)
4th floor 2Br 2Ba w/dual kitchen	$22,685	$157	38%	2	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (4)
NEW Sunset Paradise. Large Luxury Condo	$49,987	$196	69%	2	2	7	$210	✅	✅	✅	Y / Y	⭐️ 5 (6)
CROWN JEWEL OF DAYTONA. LUXURY SUNSET CONDO	$64,286	$257	67%	2	2	7	$210	✅	✅	✅	Y / Y	⭐️ 5 (52)
Luxury beach condo with oversize patio & grill.	$60,575	$276	59%	2	2	6	$200	✅	✅	✅	Y / Y	⭐️ 5 (18)
Oasis #18	$22,632	$178	33%	2	2	1	$130	✅	❌	❌	Y / N	⭐️ 5 (4)
Oasis #21	$31,144	$180	46%	2	2	1	$110	✅	❌	❌	Y / N	⭐️ 5 (11)
Oasis #7	$28,060	$183	41%	2	2	1	$110	✅	❌	❌	Y / N	⭐️ 4 (5)
Daytona Beach Shores Condo Rental: Walk to Beach!	$26,713	$166	41%	2	2	2	$165	✅	❌	❌	Y / Y	⭐️ 0 (2)
Beachfront Pool \| Hot Tub \| Fire Pit \| Gym \| Grill	$67,849	$268	62%	2	2	5	$249	✅	✅	❌	Y / Y	⭐️ 0 (2)
Magnificent Modern Oceanview Luxury Condo	$81,452	$300	73%	2	2	7	$210	✅	✅	❌	Y / Y	⭐️ 5 (27)
2 BR condo, steps to the beach	$32,662	$170	52%	2	2	3	$140	✅	❌	❌	Y / Y	⭐️ 5 (23)
The Shores Cottage - Front Unit	$37,632	$168	59%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Beautiful! Beach Bungalow. NO CHORE checkout!	$28,088	$164	46%	2	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (89)
Daytona Beach Adjoining OceanView Modern Units	$57,475	$230	66%	2	2	2	$180	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
El Sueno at Ocean Vistas Unit 1111 Penthouse	$46,123	$232	54%	2	2	7	$200	✅	✅	✅	Y / Y	⭐️ 0 (2)
Cozy Beach Retreat 3 ~ Sleeps 5	$51,169	$176	76%	2	2	2	$135	✅	✅	❌	Y / Y	⭐️ 4.7 (11)
The Shores Cottage - Rear Unit	$36,002	$154	56%	2	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (9)
Beachside Cottage Walk 2Beach/Ocean Center PETS OK	$22,325	$108	51%	2	1	1	$90	❌	❌	✅	N / Y	⭐️ 5 (122)
Cowboy Pool \| Mini Golf \| Beach \| Ocean Center	$38,842	$160	61%	2	2	3	$130	✅	❌	✅	Y / Y	⭐️ 5 (131)
Pets OK! Steps to Ocean Center\| Walk to Beach!	$21,930	$85	61%	2	1	1	$95	❌	❌	✅	N / Y	⭐️ 5 (128)
PETS OK! Walk to Ocean Center & Beach!	$29,200	$133	55%	2	1	3	$110	❌	❌	✅	Y / Y	⭐️ 5 (92)
Relax & Chill Beachside Condo with Pool	$29,585	$144	54%	2	2	3	$159	✅	❌	❌	Y / Y	⭐️ 4.5 (72)
Sandpoint Condo - 6G	$42,076	$211	49%	2	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (33)
Newly renovated, 2 Suite Retreat w/ sunset views!	$54,948	$243	59%	2	2	3	$165	✅	✅	❌	Y / Y	⭐️ 5 (19)
Ocean View, Beautifully Furnished, Modern Condo	$47,128	$239	53%	2	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (6)
92 in Daytona Beach	$41,371	$193	58%	2	2.5	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (35)
Gorgeous Beach 2 bed/2 bath luxury condo	$26,426	$130	53%	2	2	2	$185	✅	❌	❌	Y / Y	⭐️ 4.5 (46)
Good Times! Walk to the beach. Hot tub!	$37,744	$185	52%	2	2	1	$145	❌	✅	❌	Y / Y	⭐️ 5 (97)
Nice Size Beach House Apartment close to Beach	$26,603	$195	37%	2	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
King's Oasis Oceanview Pool *BBQ Grill	$32,215	$147	57%	2	2	4	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Double oceanfront condos	$60,344	$312	51%	2	2	1	$175	✅	❌	❌	Y / Y	⭐️ 3.9 (10)
2 Bedroom 2 Bath Luxury Condominium -Unit 1003 Ocean Vistas Beachfront Building.	$68,438	$300	61%	2	2	7	$415	✅	✅	❌	Y / Y	⭐️ 5 (1)

Return Metrics

33.4% 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)	$20,531	$41,062	$61,594	$82,125	$102,656	$205,313	$615,940
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$191,200	$191,200	$191,200	$191,200	$191,200	$191,200	$191,200
Down Payment	$47,800	$47,800	$47,800	$47,800	$47,800	$47,800	$47,800
Property Appreciation	$7,170	$14,555	$22,161	$29,996	$38,066	$82,196	$341,115
Total Return	$266,701	$294,617	$322,755	$351,122	$379,723	$526,509	$1,196,056

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.4%

Cap Rate

15.33%

Return on Investment

48.88%

1909 S Atlantic Ave 411 Daytona Beach, Florida, 32118

2 bed • 2 bath • 8 guests

Purchase Price

Est. $1,146/mo

Inquire about this property

Contact Agent

185

Airbnb Investor Score

$20,531

Annual Profit

15.3%

Cap Rate

33.4%

Cash on Cash

$57,855

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $261/night at 57% occupancy.Projected nightly rate is $193/night at 57% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$42,612

Avg annual revenue

57%

Avg occupancy rate

$193

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

$20k

$40k

$60k

$80k

$20,531

Profit

Revenue

$57,855

Operating Expenses

$21,201

Operating Income

$36,654

Mortgage & Taxes

$16,122

Profit (Cash Flow)

$20,531

$61,470

Cash Investment

Down Payment

$47,800

Renos & Furnishing

$6,500

Closing Costs

$7,170

Total

$61,470

DSCR Ratio

Strong

2.27

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

33.4%

Cap Rate

15.33%

Return on Investment

48.88%

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

$11,343

Deductible property tax

$2,366

Your total deduction

$4,043

Your adjusted annual income

$150,000 - $4,043 = $145,957

Taxes on $145,957 (30%)

$43,787

Your old tax bill

$45,000

Your new tax bill

$43,787

Estimated tax savings

$1,213

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:

430 sqft

Type:

APARTMENT

Parking:

Heating:

Wall Furnace

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 430 sqft

Garage: No

Heating: Wall furnace

Pool: No

Fireplaces: -

Basement: No

Cooling: Wall Unit

View: -

Parking: Detached

Amenities: Microwave, Refrigerator

Price per square foot: $3

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: -

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