BNBCalc Short Term Rental Investment Analysis 19901 Villa Tuscany Dr Apt 204

1 bed • 1 bath • 4 guests • $205,000

BNB

Calc

Annual Revenue

$26,330

Profit (Cash Flow)

-$4,001

Cap Rate

4.8%

Annual Revenue

$26,330

AirDNA projects $156/night at 59% occupancy ($33,617). Airbtics projects $89/night at 81% occupancy ($26,330). Airbtics predicts this property will perform in the 20% revenue percentile

BNB Calc projects a 81% occupancy rate, $89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,570	$37,774	$39,850	$40,683
Occupancy	64%	92%	100%	100%
Nightly Rate	$85	$87	$94	$95

Seasonality (Profit by Month)

Return Metrics

-7.78% 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)	-$4,001	-$8,002	-$12,003	-$16,004	-$20,005	-$40,011	-$120,035
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$164,000	$164,000	$164,000	$164,000	$164,000	$164,000	$164,000
Down Payment	$41,000	$41,000	$41,000	$41,000	$41,000	$41,000	$41,000
Property Appreciation	$6,150	$12,484	$19,009	$25,729	$32,651	$70,502	$292,588
Total Return	$207,148	$209,482	$212,005	$214,724	$217,645	$235,491	$377,553

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.78%

Cap Rate

4.79%

Return on Investment

8.09%

19901 Villa Tuscany Orlando, FL, 32821

1 bed • 1 bath • 4 guests

Purchase Price

Est. $983/mo

Inquire about this property

Contact Agent

$176,000

Zestimate

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$26,330

Annual Revenue

This property is projected to be in the top 20% revenue percentile compared to similar properties nearby.
Projected nightly rate is $156/night at 59% occupancy.Projected nightly rate is $89/night at 81% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

-$4,001

Profit

Revenue

$26,330

Operating Expenses

$16,503

Operating Income

$9,827

Mortgage & Taxes

$13,829

Profit (Cash Flow)

-$4,001

$51,400

Cash Investment

Down Payment

$41,000

Renos & Furnishing

$4,250

Closing Costs

$6,150

Total

$51,400

DSCR Ratio

Weak

0.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.78%

Cap Rate

4.79%

Return on Investment

8.09%

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

$9,730

Deductible property tax

$2,029

Your total deduction

$28,094

Your adjusted annual income

$150,000 - $28,094 = $121,906

Taxes on $121,906 (30%)

$36,572

Your old tax bill

$45,000

Your new tax bill

$36,572

Estimated tax savings

$8,428

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:

8,596 sqft

Year built:

2002

Size:

1,097 sqft

Type:

CONDO

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
8848 Villa View Cir Apt 108	2	2	1,076	-	10,881	2002	$210,000	-
19935 Villa Isle Dr Apt 104	2	2	1,076	-	11,924	2002	$235,000	35
8818 Villa View Cir Apt 202	1	1	765	-	10,328	2002	$190,000	33
19900 Villa Tuscany Dr Apt 201	2	2	1,097	-	8,596	2002	$260,000	-
8836 Villa View Cir Apt 204	2	2	1,076	-	10,957	2002	$250,000	-
8836 Villa View Cir Apt 104	2	2	1,076	-	10,957	2002	$0	-
8813 Villa View Cir Apt 305	2	2	1,076	-	11,650	2002	$237,500	150
8824 Villa View Cir Apt 201	2	2	1,076	-	10,906	2002	$255,000	69
8842 Villa View Cir Apt 108	2	2	1,076	-	10,870	2002	$271,500	-
8813 Villa View Cir Apt 101	2	2	1,076	-	11,650	2002	$225,000	-

Property Details

MLS Status: N/A

Property Use: Condominium

Stories: 0

Lot size: 8,596 sqft

Building area: 1,097 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: P-D

Land Use: Residential

Parcel Number: 33-24-28-5701-13-204

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $153,600

County Est. Land Value: $30,720

Assessed Land Value: $30,720

County Est. Structure Value: $122,880

Market Estimate: $232,413

Sale history

Date	Sale Price	% Financed	Buyer
04/30/10	$68,000	0%	Bill D Simpson, Linda C Simpson
01/24/07	$267,900	95%	Maria J Rodriguez

Ownership

Name: Bill D Simpson

Owner Occupied: No

Owner Mailing Address: 1990 Villa Tuscany Dr Unit 204, Orlando, Fl 32821

Years Owned: 162

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 95%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Tangelo Park Elementary School with 2/10 star rating
Middle School: Freedom Middle School with 3/10 star rating
High School: Freedom High School with 4/10 star rating