BNBCalc Short Term Rental Investment Analysis 242 Cadiz Loop, Davenport, FL

5 bed • 3.5 bath • 12 guests • $359,999

BNB

Calc

Annual Revenue

$47,073

Profit (Cash Flow)

$2,989

Cap Rate

7.6%

Annual Revenue

$47,073

AirDNA projects $189/night at 48% occupancy ($33,134). Airbtics projects $154/night at 58% occupancy ($32,623). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, $179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,288	$33,769	$50,006	$65,880
Occupancy	42%	61%	72%	79%
Nightly Rate	$125	$144	$179	$203

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Near Disney \| 5BR \| 10PPL \| Pool \| Spa \| Gameroom!	$33,059	$114	73%	5	4	2	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (27)
5BR Sleeps 13 w/ Private Pool & More!	$36,011	$127	71%	5	4	1	$187	✅	✅	❌	Y / Y	⭐️ 4.2 (13)
Luxe 5BR Dog Friendly \| Pool \| Deck	$22,414	$127	24%	5	4	2	$272	✅	❌	✅	Y / Y	⭐️ 4.2 (24)
Charming 4-Bedroom Retreat with Pool & Game Room	$31,221	$143	56%	4	3	2	$175	✅	✅	❌	Y / Y	⭐️ 4.9 (15)
Camille's Family Guest Home.	$44,947	$164	73%	5	4	2	$205	✅	✅	✅	Y / Y	⭐️ 4.9 (123)
5BR home near Disney with a pool & game room	$24,873	$168	23%	5	4	4	$272	✅	❌	❌	Y / Y	⭐️ 5 (3)
Gorgeous 5 Bdr~ Private Pool at Davenport	$36,538	$125	69%	5	4	3	$249	✅	✅	✅	Y / Y	⭐️ 4.9 (117)
Lovely Bridgeford Crossing	$36,292	$125	79%	4	3	4	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (86)
LUXURY HOME!! 4BEDS/3B. PRIVATE POOL!	$66,762	$226	78%	4	3	1	$204	✅	✅	✅	Y / Y	⭐️ 4.9 (31)
Newly Renovated Home - Brand New Furniture	$33,363	$114	75%	4	2	1	$295	✅	❌	❌	Y / Y	⭐️ 4.7 (9)
Davenport Home with Heated Pool & Games Room 165	$34,321	$122	70%	4	3	3	$160	✅	❌	❌	Y / Y	⭐️ 4.6 (25)
Davenport Home w/ Patio < 17 Mi to Disney!	$49,737	$145	89%	4	4	2	$207	✅	❌	✅	Y / Y	⭐️ 4.8 (13)
PARADISE FAMILY VACATION HOME NEAR DISNEY WORLD	$30,239	$103	72%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
Large 5BR home near Disney	$32,136	$197	33%	5	4	3	$225	✅	✅	❌	Y / Y	⭐️ 4.2 (29)
Fantastic 5 bedroom, 4 Bathroom Pool Home in Daven	$35,705	$152	61%	5	4	1	$210	✅	✅	❌	Y / Y	⭐️ 4.3 (53)
Large 5BR pool home near Disney attractions	$37,486	$206	49%	5	4	3	$225	✅	✅	❌	Y / Y	⭐️ 4.4 (30)
Clara's Vacation Home- 5 bedroom- Pool/Jacuzzi	$34,582	$107	84%	5	4	3	$200	✅	✅	❌	Y / Y	⭐️ 4.3 (8)
4BR \| Pool \| Patio \| Tennis \| W/D	$18,258	$113	23%	4	3	2	$223	✅	❌	❌	Y / Y	⭐️ 4.7 (15)
Stylish 6BR \| Private Pool \| Patio \| W/D	$30,881	$200	26%	6	5	2	$294	✅	❌	❌	Y / Y	⭐️ 4.4 (8)
Spacious 5 Bedroom Villa with Pool Near Disney	$68,301	$203	89%	5	3	1	$165	✅	❌	❌	Y / Y	⭐️ 4 (2)
Marbella \| Disney Area \| Extended Pool & SPA	$36,149	$159	60%	5	4	7	$187	✅	❌	❌	Y / Y	⭐️ 4.4 (98)
TAP Vacation Homes For A Wonderful Vacation Say	$17,914	$116	38%	4	3	4	$180	✅	✅	❌	Y / Y	⭐️ 4.8 (33)
Retreat at the Crossings \| Your Orlando Oasis	$36,447	$133	71%	4	3	1	$169	✅	✅	❌	Y / Y	⭐️ 4.7 (8)
Villa,5 Bed,Pool, Spa, Gameroom	$43,344	$160	71%	5	4	4	$200	✅	✅	❌	Y / N	⭐️ 5 (2)
Granada Oasis: Relaxing,4BR home w/ Pool by Disney	$26,528	$142	47%	4	2	2	$155	✅	❌	❌	Y / Y	⭐️ 4.9 (69)
"Beautiful Dawn private home near all Disney parks	$19,705	$143	36%	4	4	3	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (44)
Peter Pan's Neverland	$38,080	$189	53%	4	3	2	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Deluxe home near ALL theme parks	$37,047	$162	54%	5	3	1	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Enjoy the sun and relax in a Newly Renovated Home	$29,672	$127	61%	4	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (11)
Marbella Villa 4 bed 2 bath Modern Vacation Home	$30,336	$125	63%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.7 (107)
Gorgeous 4 bed pool home sleeps 10	$27,606	$192	39%	4	4	4	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (96)
Luxury pool-villa near Disney a Florida paradise	$52,180	$208	66%	4	3	2	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (24)
Beautiful 5 Bedrms/Pool -Jacuzzi	$50,955	$173	80%	5	4	4	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (11)
5BR w/Private POOL, SPA +Pool Table near Disney	$33,670	$176	50%	5	5	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (33)
Spacious 5BR Home near Disney \|PooL\|SPA\| Gameroom!	$37,684	$162	60%	5	4	3	$235	✅	✅	❌	Y / Y	⭐️ 5 (8)
Home Away from Home at Bridgeford Crossing	$50,135	$192	65%	5	5	1	$268	✅	✅	❌	Y / Y	⭐️ 3 (5)
Cheerful 4-Bedroom Home, close to Disney	$27,266	$89	79%	4	2	3	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (62)
Spacious Fun & Convenient/Home Theater Near Disney	$17,078	$129	31%	4	3	1	$149	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
4BR Home w/private pool, spa, game room, tennis	$26,830	$141	43%	4	2	2	$169	✅	❌	❌	Y / Y	⭐️ 5 (3)
Vacation Villa Front Lake spa 5 bedrooms	$39,381	$269	40%	5	5	3	$150	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

3.12% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,988	$5,977	$8,966	$11,955	$14,944	$29,888	$89,664
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,536	$7,291	$11,277	$15,510	$20,003	$46,984	$287,999
Down Payment	$71,999	$71,999	$71,999	$71,999	$71,999	$71,999	$71,999
Property Appreciation	$10,799	$21,923	$33,381	$45,183	$57,338	$123,809	$513,813
Total Return	$89,325	$107,192	$125,625	$144,648	$164,285	$272,682	$963,476

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.12%

Cap Rate

7.57%

Return on Investment

18.1%

242 Cadiz Loop Davenport, Florida, 33837

5 bed • 3.5 bath • 12 guests

Purchase Price

Est. $1,727/mo

Inquire about this property

Contact Agent

Davenport

Zoning

Laws

Airbnb Investor Score

$2,988

Annual Profit

7.6%

Cap Rate

3.1%

Cash on Cash

$47,073

Annual Revenue

BNBCalc predicts this property will get $154 per night with 58% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$35,378

Avg annual revenue

58%

Avg occupancy rate

$154

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

$35k

$50k

$70k

$2,989

Profit

Revenue

$47,073

Operating Expenses

$19,799

Operating Income

$27,273

Mortgage & Taxes

$24,284

Profit (Cash Flow)

$2,989

$95,675

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$12,875

Closing Costs

$10,800

Total

$95,675

DSCR Ratio

Acceptable

1.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.12%

Cap Rate

7.57%

Return on Investment

18.1%

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

$17,086

Deductible property tax

$3,564

Your total deduction

$34,452

Your adjusted annual income

$150,000 - $34,452 = $115,548

Taxes on $115,548 (30%)

$34,664

Your old tax bill

$45,000

Your new tax bill

$34,664

Estimated tax savings

$10,336

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com