BNBCalc Short Term Rental Investment Analysis 300 N Atlantic Ave # 1203 Daytona Beach FL 32118

1 bed • 1 bath • 3 guests • $407,900

BNB

Calc

Annual Revenue

$75,423

Profit (Cash Flow)

$22,095

Cap Rate

12.2%

Annual Revenue

$75,423

AirDNA projects $295/night at 70% occupancy ($75,422). Airbtics projects $158/night at 63% occupancy ($36,356). Airbtics predicts this property will perform in the 26% revenue percentile

BNB Calc projects a 70% occupancy rate, $295 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,644	$40,552	$44,761	$49,140
Occupancy	56%	61%	66%	71%
Nightly Rate	$153	$156	$157	$162

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Resort Oceanfront Penthouse Ocean Walk Resort Dayt	$41,193	$149	63%	1	1	1	$159	✅	✅	❌	Y / Y	⭐️ 4.6 (5)
Luxury 6th Floor 1 BR Condo Direct Oceanfront Wynd	$45,449	$158	68%	1	1	1	$159	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
Luxury 15th Floor 1 BR Condo Direct Oceanfront Wyn	$32,941	$151	52%	1	1	1	$159	✅	✅	❌	Y / Y	⭐️ 4.8 (18)
Luxury 17th Floor 1 BR Condo Direct Oceanfront Wyn	$39,445	$157	59%	1	1	1	$159	✅	✅	❌	Y / Y	⭐️ 4.8 (24)
Luxury 18th Floor 1 BR Condo Direct Oceanfront Wyn	$42,642	$154	63%	1	1	1	$159	✅	✅	❌	Y / Y	⭐️ 4.9 (8)
Lovely beachfront 10th floor @Ocean Walk	$45,537	$190	60%	1	1	2	$110	✅	✅	❌	Y / Y	⭐️ 4.9 (72)
Luxury 6th Floor 1 BR Condo Direct Oceanfront Wynd	$36,976	$156	55%	1	1	1	$159	✅	✅	❌	Y / Y	⭐️ 4.7 (16)
Luxury 9th Floor 1 BR Condo Direct Oceanfront Wynd	$46,882	$153	70%	1	1	1	$159	✅	✅	❌	Y / Y	⭐️ 4.9 (25)
Resort Oceanfront Luxury Ocean Walk Resort Daytona	$58,881	$159	89%	1	1	1	$159	✅	✅	❌	Y / Y	⭐️ 4.8 (19)
Luxury 16th Floor 1 BR Condo Direct Oceanfront Wyn	$36,874	$156	55%	1	1	1	$159	✅	✅	❌	Y / Y	⭐️ 4.8 (16)

Return Metrics

22.53% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,094	$44,189	$66,283	$88,378	$110,473	$220,946	$662,839
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,007	$8,261	$12,778	$17,573	$22,665	$53,236	$326,320
Down Payment	$81,580	$81,580	$81,580	$81,580	$81,580	$81,580	$81,580
Property Appreciation	$12,237	$24,841	$37,823	$51,195	$64,967	$140,283	$582,180
Total Return	$119,918	$158,872	$198,465	$238,727	$279,686	$496,046	$1,652,920

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.53%

Cap Rate

12.16%

Return on Investment

39.09%

300 N Atlantic Ave 1203 Daytona Beach, Florida, 32118-3902

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,956/mo

This property is for sale!

Contact Agent

$75,423

Annual Revenue

BNBCalc predicts this property will get $158 per night with 63% occupancy, putting it in the top 26% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 11% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$42,682

Avg annual revenue

63%

Avg occupancy rate

$158

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

$40k

$50k

$60k

$22,095

Profit

Revenue

$75,423

Operating Expenses

$25,813

Operating Income

$49,610

Mortgage & Taxes

$27,516

Profit (Cash Flow)

$22,095

$98,067

Cash Investment

Down Payment

$81,580

Renos & Furnishing

$4,250

Closing Costs

$12,237

Total

$98,067

DSCR Ratio

Strong

1.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.53%

Cap Rate

12.16%

Return on Investment

39.09%

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

$19,359

Deductible property tax

$4,038

Your total deduction

$18,902

Your adjusted annual income

$150,000 - $18,902 = $131,098

Taxes on $131,098 (30%)

$39,329

Your old tax bill

$45,000

Your new tax bill

$39,329

Estimated tax savings

$5,671

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:

Year built:

2001

Size:

751 sqft

Type:

CONDO

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
350 N Atlantic Ave # 2430	2	2	1,494	-	2004	$0	-
145 N Halifax Ave Apt 802	1	1	735	-	1974	$175,000	126
800 N Atlantic Ave Unit 608	1	1	515	-	1970	$155,000	26
935 N Halifax Ave Apt 1102	1	2	1,210	-	1975	$0	-
600 N Atlantic Ave # 435	-	1	427	-	1969	$60,000	65
600 N Atlantic Ave # 1214	-	1	372	-	1969	$55,000	650
145 N Halifax Ave Apt 307	2	2	1,060	-	1974	$240,000	53
800 N Atlantic Ave Unit 321	-	1	430	-	1970	$118,000	17
800 N Atlantic Ave Unit 405	-	1	515	-	1970	$175,000	31
300 N Atlantic Ave # 1209	1	1	751	-	2001	$410,000	14

Property Details

MLS Status: Active

Property Use: Condominium

Stories: 0

Lot size: -

Building area: 751 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 5304-12-12-0030

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $317,745

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: $317,745

Market Estimate: $198,930

Sale history

Date	Sale Price	% Financed	Buyer
12/19/17	$230,000	0%	Juan Teran
01/04/06	$0	0%	Strodtman Dorothy K Trust
Invalid Date	$0	0%	Stewart Krystal Trust
Invalid Date	$206,000	0%	Park Center Exchange Inc
Invalid Date	$0	0%	Bruce C Stewart, Krystal I Stewart

Ownership

Name: Juan Teran

Owner Occupied: No

Owner Mailing Address: Po Box 290715, Port Orange, Fl 32129

Years Owned: 76

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No