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

1 bed • 1 bath • 3 guests • $214,000

BNB

Calc

Annual Revenue

$18,255

Profit (Cash Flow)

-$12,234

Cap Rate

1.0%

Annual Revenue

$18,255

AirDNA projects $134/night at 42% occupancy ($20,555). Airbtics projects $98/night at 51% occupancy ($18,254). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 51% occupancy rate, $98 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,831	$19,872	$29,525	$41,010
Occupancy	34%	53%	66%	78%
Nightly Rate	$77	$100	$119	$137

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Oceanside Inn 412 \| Ocean Views from Your Bed!	$19,012	$82	57%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Daytona Ocean front flat	$14,127	$47	76%	1	1.5	1	$70	❌	❌	❌	N / N	⭐️ 4 (30)
NEW! Oceanside Inn 603 \| King Bed, Ocean Views!	$16,157	$66	59%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4 (15)
A Beach-side condo w/ Oceanview	$19,523	$65	69%	1	1	1	$100	✅	❌	❌	N / N	⭐️ 5 (39)
Beach-side Condo w/ Ocean-view!	$22,598	$77	72%	1	1	1	$100	✅	❌	❌	N / N	⭐️ 5 (19)
Oceanside Inn 411 \| Updated Studio, Beach Access!	$20,937	$84	60%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Oceanside apartment with Seaview 803	$15,715	$49	78%	1	1	1	$79	✅	❌	✅	Y / Y	⭐️ 4.4 (185)
Daytona Beach 1 bdrm Oceanfront Luxury Condo	$34,516	$137	67%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (15)
418 - 4th Floor King Ocean View & Beachfront Condo	$9,709	$87	30%	1	1	3	$130	✅	❌	❌	Y / Y	⭐️ 5 (4)
Beachfront Escape in Daytona Beach	$21,119	$135	41%	1	1	2	$90	✅	❌	❌	Y / Y	⭐️ 4.2 (39)
NEW! Oceanside Inn 604 \| Beach Access + Pool	$10,119	$79	35%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (12)
Beach access 1 king +2 twin 1 bath kitchen/2 full	$17,847	$124	39%	1	1	3	$90	✅	❌	❌	Y / Y	⭐️ 4.1 (11)
102 1st Floor Oceanfront Tiki	$33,280	$162	55%	1	1	1	$30	✅	❌	❌	N / Y	⭐️ 4.8 (29)
Perfect couples retreat with ocean views	$14,544	$119	31%	1	1	2	$85	✅	❌	❌	Y / Y	⭐️ 4.5 (45)
Oceanfront condo in Daytona Beach	$16,162	$138	32%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 4.2 (33)
907 Beautiful Ocean View Condo	$22,403	$114	53%	1	1	1	$30	✅	❌	❌	N / Y	⭐️ 3.5 (2)
Cozy condo in Daytona Beach	$16,960	$119	37%	1	1	2	$85	✅	❌	❌	Y / Y	⭐️ 4.5 (27)
NEW! Oceanside Inn 604 \| Beach Access, Heated Pool	$12,374	$75	39%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 3.4 (5)
Oceanfront Retreat In Daytona Beach	$44,905	$140	87%	1	1	2	$110	✅	❌	❌	N / Y	⭐️ 5 (4)
Great Ocean View Condo!	$15,762	$73	59%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (5)
Goregous Ocean View King Bed Studio in Daytona!	$16,213	$76	53%	1	1	1	$79	✅	❌	❌	Y / Y	⭐️ 4.7 (7)
NEW Amazing Ocean View Studio in Daytona Beach!	$19,321	$88	54%	1	1	1	$79	✅	❌	❌	Y / Y	⭐️ 4 (2)
Beautiful Beachfront Suite in Daytona Beach Shores	$32,725	$149	56%	1	1	2	$110	✅	❌	❌	N / Y	⭐️ 5 (5)
Beachside studio unit125	$31,054	$100	81%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4 (1)
Shoreline Delight: 2 BR, Wi-Fi*111	$32,409	$100	88%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4 (1)
Twin Bed Ocean Escape-*211	$26,461	$100	69%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (1)
Studio Unit: 1BR w/2bedsSleep4207	$13,614	$100	35%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4 (2)
Beachfront Studio with Twin Beds*119	$30,595	$120	66%	1	0	1	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
1-BR Studio2 bedsTVWi-Fikitchenette*124	$23,094	$100	62%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (1)
Beachside Twin Delight*123	$20,403	$100	53%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (1)
Daytona Oceanside Inn Condo	$31,476	$86	100%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 0 (2)
Coastal Twin Bed Studio*208	$20,532	$110	51%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beachfront Oasis: 2BR, AC, Wi-Fi*216	$18,531	$100	48%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (1)

Return Metrics

-22.88% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,234	-$24,468	-$36,702	-$48,936	-$61,170	-$122,340	-$367,020
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$171,200	$171,200	$171,200	$171,200	$171,200	$171,200	$171,200
Down Payment	$42,800	$42,800	$42,800	$42,800	$42,800	$42,800	$42,800
Property Appreciation	$6,420	$13,032	$19,843	$26,858	$34,084	$73,598	$305,434
Total Return	$208,185	$202,564	$197,141	$191,922	$186,914	$165,258	$152,413

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-22.88%

Cap Rate

1.02%

Return on Investment

-6.94%

1909 S Atlantic Ave Daytona Beach, Florida, 32118

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,026/mo

Inquire about this property

Contact Agent

-95

Airbnb Investor Score

-$12,234

Annual Profit

1.0%

Cap Rate

-22.9%

Cash on Cash

$18,255

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $134/night at 42% occupancy.Projected nightly rate is $98/night at 51% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$19,435

Avg annual revenue

51%

Avg occupancy rate

$98

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

$5k

$20k

$30k

$45k

-$12,234

Profit

Revenue

$18,255

Operating Expenses

$16,053

Operating Income

$2,202

Mortgage & Taxes

$14,436

Profit (Cash Flow)

-$12,234

$53,470

Cash Investment

Down Payment

$42,800

Renos & Furnishing

$4,250

Closing Costs

$6,420

Total

$53,470

DSCR Ratio

Weak

0.15

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-22.88%

Cap Rate

1.02%

Return on Investment

-6.94%

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

$10,157

Deductible property tax

$2,119

Your total deduction

$34,021

Your adjusted annual income

$150,000 - $34,021 = $115,979

Taxes on $115,979 (30%)

$34,794

Your old tax bill

$45,000

Your new tax bill

$34,794

Estimated tax savings

$10,206

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:

396 sqft

Type:

APARTMENT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 396 sqft

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: Air Conditioner

View: -

Parking: Garage

Amenities: 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