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 2305 Silver Palm Dr Apt 201

3 bed • 2 bath • 9 guests • $250,000

BNB

Calc

Report by:

Michael Buslovich

Founder/CEO at SunCasa Group

4077613448

michael@suncasarealty

suncasarealty.com

Annual Revenue

$37,693

Profit (Cash Flow)

$628

Cap Rate

7.8%

Annual Revenue

$37,693

AirDNA projects $151/night at 65% occupancy ($35,848). Airbtics projects $120/night at 86% occupancy ($37,693). Airbtics predicts this property will perform in the 32% revenue percentile

BNB Calc projects a 86% occupancy rate, $120 rate per night.

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

Percentiles25%50%75%90%
Revenue$34,866$44,461$53,155$57,101
Occupancy75%89%98%100%
Nightly Rate$109$112$133$140

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

0.95% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$628$1,256$1,884$2,512$3,140$6,281$18,844
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$199,999$199,999$199,999$199,999$199,999$199,999$199,999
Down Payment$50,000$50,000$50,000$50,000$50,000$50,000$50,000
Property Appreciation$7,500$15,225$23,181$31,377$39,818$85,979$356,815
Total Return$258,128$266,481$275,066$283,889$292,959$342,260$625,660

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.95%

Cap Rate

7.82%

Return on Investment

15.21%

property-location

2305 Silver Palm Dr Kissimmee, Florida, 34747

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Michael

Founder/CEO at SunCasa Group

$267,200

Zestimate

Kissimmee

Zoning


Laws

$37,693

Annual Revenue

This property is projected to be in the top 32% revenue percentile compared to similar properties nearby.
AirDNA projects $151/night at 65% occupancy ($35,848.69). Airbtics projects $120/night at 86% occupancy ($37,693).

Top 51% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

$628

Profit

Revenue

$37,693

Operating Expenses

$18,136

Operating Income

$19,557

Mortgage & Taxes

$18,929

Profit (Cash Flow)

$628

$66,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$8,500

Closing Costs

$7,500

Total

$66,000

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.95%

Cap Rate

7.82%

Profit (Cummulative)

$628

$200,000

$8,500

$7,500

$0

Total Gain

$10,045

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

$14,472

Deductible property tax

$2,475

Your total deduction

$55,581

Your adjusted annual income

$150,000 - $55,581 = $94,419


Taxes on $94,419 (30%)

$28,326

Your old tax bill

$45,000

Your new tax bill

$28,326


Estimated tax savings

$16,674

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:

653 sqft

Year built:

2001

Size:

1,402 sqft

Type:

CONDO

Parking:

-

Heating:

Yes

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
8105 Coconut Palm Way321,268-3052001$240,000-
8102 Princess Palm Ln321,268-6972000$275,000-
8102 Princess Palm Ln321,268-6972000$290,000-
8107 Coconut Palm Way321,268-6972001$276,000-
8107 Coconut Palm Way321,268-2182001$275,000-
2302 Butterfly Palm Way321,402-4792001$275,000-
8101 Coconut Palm Way321,402-3922001$277,000-
8102 Princess Palm Ln221,022-1742000$0679
2305 Silver Palm Dr321,402-3052001$250,00026
2307 Silver Palm Dr321,402-3482001$290,00034

Property Details

  • MLS Status: property-details-mls-status-cancelled
  • Property Use: Condominium Unit (Residential)
  • Stories: 1
  • Lot size: 653 sqft
  • Building area: 1,402 sqft
  • Garage: No
  • Heating: Yes
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 162527561200012060
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $216,200
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: $216,200
  • Market Estimate: -


Schools

  • High School: Celebration High School with 4/10 star rating