Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 3000 Maingate Ln, Kissimmee, FL, 34747

1 bed • 1 bath • 3 guests • $54,900

BNB

Calc

Annual Revenue

$62,822

Profit (Cash Flow)

$37,272

Cap Rate

74.6%

Annual Revenue

$62,822

AirDNA projects $129/night at 52% occupancy ($24,500). Airbtics projects $183/night at 52% occupancy ($34,756). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 86% occupancy rate, $200 rate per night.

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

Percentiles25%50%75%90%
Revenue$13,666$26,441$64,722$101,514
Occupancy27%39%86%99%
Nightly Rate$126$174$200$271

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
$73,356
$200
98%
113$45✅❌❌Y / Y⭐️ 0 (1)
$39,199
$315
34%
113$0✅✅❌Y / Y⭐️ 0 (0)
$70,271
$184
99%
113$100✅✅✅Y / Y⭐️ 0 (1)
$29,470
$126
60%
122$150✅❌✅Y / Y⭐️ 0 (1)
$74,313
$187
98%
117$200✅✅❌Y / Y⭐️ 0 (0)
$52,726
$147
98%
117$0✅❌❌Y / Y⭐️ 0 (1)
$38,430
$105
100%
117$0✅✅✅Y / Y⭐️ 0 (0)
$33,350
$268
34%
114$0✅❌✅Y / Y⭐️ 0 (0)
$44,404
$120
100%
117$13✅✅❌Y / Y⭐️ 0 (0)
$71,736
$200
98%
117$0✅❌❌Y / Y⭐️ 0 (1)
$26,433
$157
46%
115$0✅✅✅Y / N⭐️ 5 (3)
$20,291
$126
44%
114$0✅❌❌Y / Y⭐️ 0 (0)
$44,532
$327
34%
112$100✅✅✅N / N⭐️ 0 (0)
$70,422
$550
34%
112$50❌❌❌N / Y⭐️ 0 (0)
$15,479
$109
35%
116$50✅✅❌Y / N⭐️ 0 (0)
$23,961
$155
39%
115$50✅✅✅Y / N⭐️ 0 (1)
$28,573
$211
37%
114$0✅✅❌Y / Y⭐️ 0 (0)
$73,997
$193
100%
115$99✅✅✅Y / Y⭐️ 0 (1)
$17,679
$99
44%
113$65✅✅✅Y / Y⭐️ 5 (4)
$14,556
$97
41%
117$145✅✅❌Y / Y⭐️ 0 (1)
$29,742
$94
84%
117$50✅✅❌Y / Y⭐️ 0 (0)
$21,550
$184
32%
123$0✅✅❌Y / Y⭐️ 0 (0)
$29,570
$192
39%
112$70✅✅✅Y / Y⭐️ 0 (1)
$62,631
$184
93%
115$0✅✅✅Y / Y⭐️ 0 (2)
$16,754
$137
33%
113$90✅❌❌Y / Y⭐️ 0 (0)
$23,914
$99
66%
117$0✅❌❌Y / Y⭐️ 4.8 (4)
$63,318
$173
100%
117$0✅✅✅Y / Y⭐️ 0 (1)
$18,095
$103
48%
115$0✅❌❌Y / Y⭐️ 0 (0)
$53,494
$174
84%
111$0✅❌❌Y / Y⭐️ 1 (1)

Return Metrics

220.84% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$37,271$74,543$111,815$149,086$186,358$372,717$1,118,151
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$43,920$43,920$43,920$43,920$43,920$43,920$43,920
Down Payment$10,980$10,980$10,980$10,980$10,980$10,980$10,980
Property Appreciation$1,647$3,343$5,090$6,890$8,744$18,881$78,356
Total Return$93,818$132,786$171,805$210,877$250,002$446,498$1,251,408

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

220.84%

Cap Rate

74.63%

Return on Investment

233.79%

property-location

3000 Maingate Ln Kissimmee, Florida, 34747

1 bed • 1 bath • 3 guests

Est. $263/mo

Agent

Inquire about this property

Contact Agent

Kissimmee

Zoning


Laws

1222

Airbnb Investor Score

$37,271

Annual Profit

74.6%

Cap Rate

220.8%

Cash on Cash

$62,822

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $129/night at 52% occupancy ($24,500.56). Airbtics projects $183/night at 52% occupancy ($34,756).

Top 28% 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.

$34,329

Avg annual revenue

52%

Avg occupancy rate

$183

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

$10k

$30k

$50k

$75k

Sign up to see the data on 40 all comparables

$37,272

Profit

Revenue

$62,822

Operating Expenses

$21,847

Operating Income

$40,975

Mortgage & Taxes

$3,703

Profit (Cash Flow)

$37,272

$16,877

Cash Investment

Down Payment

$10,980

Renos & Furnishing

$4,250

Closing Costs

$1,647

Total

$16,877

DSCR Ratio

Strong

11.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

220.84%

Cap Rate

74.63%

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

$2,606

Deductible property tax

$544

Your total deduction

-$24,332

Your adjusted annual income

$150,000 - -$24,332 = $174,332

Taxes on $174,332 (30%)

$52,300

Your old tax bill

$45,000

Your new tax bill

$52,300

Estimated tax savings

-$7,300

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:

131 sqft

Year built:

1998

Size:

304 sqft

Type:

CONDO

Parking:

-

Heating:

Central

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: 3
  • Lot size: 131 sqft
  • Building area: 304 sqft
  • Garage: No
  • Heating: Central
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Open
  • Amenities: Bar Fridge, Microwave
  • Price per square foot: $180

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 022527412300011260
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $62,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Schools

  • High School: Celebration High School with 6/10 star rating