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 1997 Bonneville Dr, Orlando, FL, 32826

4 bed • 2 bath • 12 guests • $481,100

BNB

Calc

Annual Revenue

$115,804

Profit (Cash Flow)

$54,616

Cap Rate

18.1%

Annual Revenue

$115,804

AirDNA projects $208/night at 50% occupancy ($37,985). Airbtics projects $288/night at 67% occupancy ($70,477). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 83% occupancy rate, $382 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,483$50,809$118,983$189,545
Occupancy50%70%83%94%
Nightly Rate$157$191$382$541

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
Modern 4BDRM home w/ POOL!

No image available

$81,436
$445
50%
433$0✅✅❌N / Y⭐️ 4.9 (12)
Villa Pilar | KingBed • Outdoor Kitchen & Dining

No image available

$84,012
$312
71%
432$350✅❌❌Y / Y⭐️ 5 (41)
Bright and spacious 4 bedroom house with pool !

No image available

$72,175
$493
40%
432$0✅✅❌Y / Y⭐️ 5 (42)
Complete Modern House

No image available

$56,341
$182
83%
432$75❌✅❌Y / Y⭐️ 4.8 (26)
Spacious 4BR + Relaxing Backyard + Family Friendly

No image available

$41,259
$152
68%
432$180❌❌❌Y / Y⭐️ 4.8 (106)
Entire Pool Home| 4Bedrm 4baths| Orlando Vacation

No image available

$62,006
$170
94%
441$250✅❌✅Y / Y⭐️ 4.7 (24)
Ideal Orlando Getaway!

No image available

$46,518
$295
42%
436$190✅✅✅Y / Y⭐️ 4.7 (42)
Orlando Airport luxury house

No image available

$91,222
$537
45%
431$180✅✅✅Y / Y⭐️ 4.8 (34)
Private luxury home w additional Suite on 0.6 acre

No image available

$63,673
$283
58%
442$180❌❌✅Y / Y⭐️ 4.9 (36)
4 x 2 Double Beds at La Quinta Inn-Wyndham Orlando

No image available

$172,431
$906
52%
441$0✅❌✅N / N⭐️ 0 (0)
Stylish Orlando Retreat

No image available

$34,225
$138
64%
421$100❌✅❌Y / N⭐️ 4.9 (211)
Chill 4/2, Lakefront, Game Room, Fishing & Hot Tub

No image available

$43,440
$139
79%
422$130✅✅✅Y / Y⭐️ 5 (100)
Modern King Bed home sleeps 10 with Pool and Grill

No image available

$55,642
$202
71%
422$150✅❌❌Y / Y⭐️ 4.8 (41)
Guess house SunShine

No image available

$65,370
$170
100%
421$150❌❌❌Y / Y⭐️ 4.8 (27)
4 bedroom Modern pool home, close to UCF&Boombah

No image available

$61,550
$190
87%
422$175✅❌❌Y / Y⭐️ 4.9 (304)
Weekly Discounts Private Pool 4/2 Waterfront Oasis

No image available

$50,349
$189
70%
422$189✅❌❌Y / Y⭐️ 5 (95)
4x King Bed Exec. at La Quinta Inn-Wyndham Orlando

No image available

$106,110
$906
32%
441$0✅❌✅N / N⭐️ 0 (0)
Close to Disney World /Golf Club/UCF/10Guest /Pool

No image available

$53,618
$172
82%
422$249✅✅❌Y / Y⭐️ 4.8 (101)
Farm Home - 5-Acre Forested Oasis - Picturesque

No image available

$51,586
$201
70%
432$10❌❌✅Y / Y⭐️ 4.8 (21)
Tiff's Place - Central Florida

No image available

$76,297
$384
50%
475$250✅✅✅Y / Y⭐️ 4.8 (14)
Winter Park Charmer - Heated Pool

No image available

$38,666
$140
65%
435$175✅❌✅Y / Y⭐️ 4.3 (9)
Calming 4 BD/2 BA near UCF w/pool access. Pets OK

No image available

$57,785
$197
72%
422$175✅❌✅Y / Y⭐️ 5 (22)
Luxury Lakefront Pool Home : Pool, BBQ, Arcade

No image available

$94,225
$450
54%
431$200✅❌❌Y / Y⭐️ 4.8 (6)
Orlando getaway

No image available

$129,586
$703
50%
421$125✅❌✅Y / Y⭐️ 4.2 (16)
4 Bd: 7miles to MCO. Near Parks, UCF, KSC, Beach

No image available

$58,347
$157
96%
432$250❌❌✅Y / Y⭐️ 4.9 (13)
No place like home

No image available

$48,113
$257
50%
423$90❌❌❌Y / Y⭐️ 4.8 (9)
Entire House-Orlando-Near Airport and Downtown

No image available

$41,691
$123
91%
437$200❌❌✅Y / Y⭐️ 4.8 (14)
Close To UCF & The Airport; Renovated and Relaxing

No image available

$49,460
$175
74%
422$200❌❌❌Y / Y⭐️ 4.7 (65)
Beautiful Home Close to Shops•Airport•Parks & More

No image available

$49,068
$166
77%
421$190❌❌✅Y / Y⭐️ 4.7 (45)
New Beautiful house in Oviedo FL

No image available

$48,847
$134
95%
435$120✅❌❌Y / Y⭐️ 0 (0)
Spacious 4 bedroom single story home

No image available

$66,758
$192
95%
437$0❌❌❌Y / Y⭐️ 0 (0)
Cozy home in Orlando/ Near Ucf

No image available

$54,855
$156
94%
421$165❌❌❌Y / Y⭐️ 0 (6)
Orlando Heated*Pool Home close to Disney/UCF

No image available

$64,947
$190
92%
423$100✅❌✅Y / Y⭐️ 5 (35)
Freshly renovated, modern 4-bdrm with free parking

No image available

$48,592
$157
78%
421$125❌❌❌Y / Y⭐️ 4.5 (65)
Cozy home with big yard!

No image available

$34,682
$206
46%
422$0❌❌✅Y / Y⭐️ 0 (8)
family home for a unique vacation

No image available

$84,912
$400
58%
423$0✅❌❌Y / Y⭐️ 5 (4)
Lakeside Getaway-15 minutes to UCF and downtown

No image available

$51,077
$158
84%
421$125✅❌❌Y / Y⭐️ 4.8 (9)
The Sunflower Bungalow

No image available

$31,879
$136
60%
4228$200❌❌✅Y / Y⭐️ 4.8 (6)

Return Metrics

45.08% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$54,616$109,232$163,848$218,464$273,081$546,162$1,638,486
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$384,880$384,880$384,880$384,880$384,880$384,880$384,880
Down Payment$96,220$96,220$96,220$96,220$96,220$96,220$96,220
Property Appreciation$14,433$29,298$44,610$60,382$76,626$165,458$686,655
Total Return$550,149$619,631$689,559$759,947$830,807$1,192,720$2,806,242

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

45.08%

Cap Rate

18.09%

Return on Investment

60.89%

property-location

1997 Bonneville Dr Orlando, Florida, 32826

4 bed • 2 bath • 12 guests

Est. $2,308/mo

Agent

Inquire about this property

Contact Agent

$481,100

Zestimate

Orlando

Guide

Zoning

Market

Guide


Laws


Market Data

241

Airbnb Investor Score

$54,616

Annual Profit

18.1%

Cap Rate

45.1%

Cash on Cash

$115,804

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $208/night at 50% occupancy.Projected nightly rate is $288/night at 67% occupancy.

Top 26% of comparables

Top 26% 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.

$62,815

Avg annual revenue

67%

Avg occupancy rate

$288

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

$30k

$75k

$125k

$175k

Sign up to see the data on 40 all comparables

$54,616

Profit

Revenue

$115,804

Operating Expenses

$28,735

Operating Income

$87,070

Mortgage & Taxes

$32,453

Profit (Cash Flow)

$54,616

$121,153

Cash Investment

Down Payment

$96,220

Renos & Furnishing

$10,500

Closing Costs

$14,433

Total

$121,153

DSCR Ratio

Strong

2.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

45.08%

Cap Rate

18.09%

Profit (Cummulative)

$54,616

$384,880

$10,500

$14,433

$0

Total Gain

$73,776

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

$22,834

Deductible property tax

$4,763

Your total deduction

-$5,505

Your adjusted annual income

$150,000 - -$5,505 = $155,505


Taxes on $155,505 (30%)

$46,652

Your old tax bill

$45,000

Your new tax bill

$46,652


Estimated tax savings

-$1,652

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:

0.33 sqft

Year built:

1974

Size:

1,800 sqft

Type:

MULTI_FAMILY

Parking:

-

Heating:

Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: MULTI_FAMILY
  • Stories: -
  • Lot size: 0.33 sqft
  • Building area: 1,800 sqft
  • Garage: No
  • Heating: Electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Carport
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 312214653913100
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $259,890
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $481,100


Schools

  • Elementary School: Bonneville Elementary School with 3/10 star rating
  • Middle School: Corner Lake Middle School with 4/10 star rating
  • High School: East River High School with 5/10 star rating

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service