Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1997 Bonneville Dr, Orlando, FL, 32826

2 bed • 2 bath • 4 guests • $481,100

BNB

Calc

Annual Revenue

$30,746

Profit (Cash Flow)

-$19,384

Cap Rate

2.7%

Annual Revenue

$30,746

AirDNA projects $208/night at 50% occupancy ($37,985). Airbtics projects $122/night at 69% occupancy ($30,746). Airbtics predicts this property will perform in the 33% revenue percentile

BNB Calc projects a 69% occupancy rate, $122 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
$23,189
$129
46%
231$150❌✅✅Y / Y⭐️ 4.4 (46)
$35,100
$118
77%
212$115✅❌❌Y / Y⭐️ 4.7 (89)
$41,303
$128
85%
213$98✅❌❌Y / Y⭐️ 4.5 (65)
$30,980
$97
81%
211$75❌❌❌Y / Y⭐️ 4.8 (101)
$37,932
$106
92%
211$80❌❌❌N / Y⭐️ 4.8 (159)
$33,020
$94
89%
211$80❌❌❌Y / Y⭐️ 4.9 (139)
$23,021
$98
60%
212$100❌❌❌N / Y⭐️ 5 (59)
$30,274
$85
86%
211$69❌❌✅N / Y⭐️ 5 (127)
$13,687
$61
55%
212$100❌❌❌N / Y⭐️ 4.9 (107)
$24,483
$100
60%
211$99❌❌✅Y / Y⭐️ 4.7 (71)
$32,791
$187
46%
212$200❌❌✅Y / Y⭐️ 4.9 (65)
$21,153
$66
81%
213$79❌❌❌N / Y⭐️ 4.7 (240)
$31,930
$90
89%
211$130❌❌❌Y / Y⭐️ 5 (97)
$33,247
$156
57%
213$99❌❌❌Y / Y⭐️ 5 (38)
$31,050
$108
70%
222$130❌❌❌Y / Y⭐️ 4.8 (252)
$29,154
$85
92%
213$55❌❌❌Y / Y⭐️ 4.7 (25)
$40,989
$133
80%
211$100❌❌❌Y / Y⭐️ 4.7 (64)
$37,518
$140
70%
222$150❌❌❌Y / Y⭐️ 5 (77)
$24,986
$97
67%
222$75❌❌❌Y / Y⭐️ 4.9 (169)
$34,061
$93
97%
212$130❌❌❌N / N⭐️ 4.6 (56)
$19,570
$73
71%
213$75❌❌❌N / N⭐️ 4.9 (65)
$34,830
$148
61%
221$60❌✅❌Y / Y⭐️ 4.7 (18)
$27,620
$152
49%
223$60❌❌✅Y / Y⭐️ 5 (8)
$31,528
$92
89%
222$130✅❌✅Y / Y⭐️ 4.8 (113)
$35,992
$131
71%
221$150✅❌✅Y / Y⭐️ 4.8 (32)
$39,641
$201
53%
222$50❌❌✅Y / Y⭐️ 4.7 (100)
$67,204
$283
63%
221$65✅✅❌Y / Y⭐️ 5 (133)
$33,312
$119
75%
223$80❌❌✅Y / Y⭐️ 5 (36)
$25,055
$95
68%
222$100✅❌❌Y / Y⭐️ 4.7 (127)
$22,500
$72
72%
212$165❌❌✅Y / Y⭐️ 4.2 (44)
$25,270
$112
57%
222$150❌❌❌Y / Y⭐️ 4.7 (16)
$32,128
$134
58%
221$118❌❌❌Y / Y⭐️ 5 (40)
$41,134
$140
77%
223$93❌❌❌Y / Y⭐️ 4.7 (56)
$61,261
$227
72%
221$120✅❌❌Y / Y⭐️ 4.8 (53)
$32,343
$107
75%
221$80❌❌❌Y / Y⭐️ 4.8 (35)
$18,841
$109
44%
217$125❌❌❌Y / Y⭐️ 4.8 (58)
$17,435
$96
43%
212$85❌❌✅N / N⭐️ 5 (20)
$40,721
$128
85%
222$100❌❌✅Y / Y⭐️ 4.8 (195)
$38,384
$163
61%
222$150✅❌❌Y / Y⭐️ 5 (8)
$29,704
$165
45%
221$150✅❌❌Y / Y⭐️ 4.8 (14)

Return Metrics

-16.54% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$19,384-$38,768-$58,152-$77,537-$96,921-$193,842-$581,527
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$476,148$471,630$467,558$463,945$460,805$452,715$586,228

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-16.54%

Cap Rate

2.71%

Return on Investment

-0.19%

property-location

1997 Bonneville Dr Orlando, Florida, 32826

2 bed • 2 bath • 4 guests

Est. $2,308/mo

Agent

Inquire about this property

Contact Agent

$481,100

Zestimate

Orlando

Guide

Zoning

Market

Guide


Laws


Market Data

-63

Airbnb Investor Score

-$19,384

Annual Profit

2.7%

Cap Rate

-16.5%

Cash on Cash

$30,746

Annual Revenue

This property is projected to be in the top 33% revenue percentile compared to similar properties nearby.
Projected nightly rate is $208/night at 50% occupancy.Projected nightly rate is $122/night at 69% occupancy.

Top 56% of comparables

Top 44% 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.

$32,108

Avg annual revenue

69%

Avg occupancy rate

$122

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

$15k

$30k

$50k

$70k

Sign up to see the data on 40 all comparables

-$19,384

Profit

Revenue

$30,746

Operating Expenses

$17,677

Operating Income

$13,069

Mortgage & Taxes

$32,453

Profit (Cash Flow)

-$19,384

$117,153

Cash Investment

Down Payment

$96,220

Renos & Furnishing

$6,500

Closing Costs

$14,433

Total

$117,153

DSCR Ratio

Weak

0.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-16.54%

Cap Rate

2.71%

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

$67,943

Your adjusted annual income

$150,000 - $67,943 = $82,057

Taxes on $82,057 (30%)

$24,617

Your old tax bill

$45,000

Your new tax bill

$24,617

Estimated tax savings

$20,383

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