BNBCalc Short Term Rental Investment Analysis 3203 Little Sound Dr, Orlando, FL 32827

3 bed • 2 bath • 9 guests • $330,000

BNB

Calc

Annual Revenue

$41,945

Profit (Cash Flow)

$551

Cap Rate

6.9%

Annual Revenue

$41,945

AirDNA projects $143/night at 72% occupancy ($37,605). Airbtics projects $174/night at 66% occupancy ($41,944). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $174 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,446	$41,471	$59,451	$73,173
Occupancy	54%	70%	80%	85%
Nightly Rate	$137	$155	$195	$223

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Year around Heated Pool 7 min from Airport!	$73,659	$214	86%	3	3	1	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (152)
Comfortable, Relaxing 3/1 and Minutes from Airport	$31,655	$96	85%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (199)
Lake Conway’s Paradise	$15,811	$120	36%	3	1	4	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
Hidden Gem 3/1 Duplex near MCO	$33,042	$116	74%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.6 (208)
Charming Orlando Duplex ~ 6 Mi to Downtown!	$37,347	$122	80%	3	1	5	$98	❌	❌	❌	N / Y	⭐️ 4.2 (33)
Modern Spacious and Cozy 3/1	$23,589	$145	41%	3	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.7 (26)
3BR Home w/Theme room, Pool & GYM near WDW	$34,328	$162	54%	3	4	2	$165	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
3 Suites Vista Cay home near Universal /OCC@184	$39,118	$191	54%	3	4	2	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
Beautiful Townhouse in Vista Cay great location!	$52,733	$138	97%	3	4	1	$170	✅	❌	❌	Y / Y	⭐️ 4.9 (130)
POOL home w/ Mini Golf! 3 BR/1BA	$49,309	$144	85%	3	1	1	$130	✅	❌	✅	Y / Y	⭐️ 4.9 (63)
Vista Cay Resort 3-BR Townhome near Disney	$37,974	$142	67%	3	4	2	$165	✅	✅	❌	Y / Y	⭐️ 4.8 (88)
Amazing 3bdr/4bth resort 5* near Conv Center/Univ	$56,756	$218	70%	3	4	2	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (58)
Newly Renovated - Townhome 3BR - Vista Cay	$53,798	$178	81%	3	4	3	$170	✅	✅	❌	Y / Y	⭐️ 4.9 (259)
TH155 Newly Renovated - Convention Center	$126,626	$413	83%	3	4	2	$165	✅	❌	❌	Y / Y	⭐️ 4.9 (11)
Vista Cay Luxury Townhouse	$59,706	$223	70%	3	4	2	$160	✅	✅	❌	Y / Y	⭐️ 4.8 (155)
12min from Airport and 20min from Parks	$36,701	$111	84%	3	3	3	$149	✅	❌	❌	Y / Y	⭐️ 4.8 (191)
Pool & Jacuzzi w/guesthouse 8m Universal/15 Disney	$68,707	$232	79%	3	3	3	$160	✅	✅	✅	Y / Y	⭐️ 4.7 (8)
Townhome 4 BED 3 BATH Near By Convention Center	$47,876	$148	84%	3	4	3	$165	✅	❌	❌	Y / Y	⭐️ 4.8 (269)
Vista Cay Luxury Townhouse	$58,697	$277	56%	3	4	1	$160	✅	✅	❌	Y / Y	⭐️ 4.8 (35)
Epic Universal Blvd Townhome (Vista Cay Resort)	$45,631	$151	78%	3	4	2	$165	✅	✅	❌	Y / Y	⭐️ 5 (38)
Luxury 3bdr/3bth, near Parks/Conv Center	$70,424	$195	95%	3	4	2	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (219)
Gorgeous 3-BR Townhome w/Pool in Orlando, Florida	$30,522	$155	50%	3	4	2	$165	✅	✅	❌	Y / Y	⭐️ 4.8 (43)
3BD/4BA Townhome next attractions /OCC@184	$43,749	$197	58%	3	4	2	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
Vista Cay 3BR house w/Themed Rooms near WDW	$37,483	$183	53%	3	4	2	$165	✅	✅	❌	Y / Y	⭐️ 4.7 (112)
Central & Secluded home near Universal & Disney	$56,777	$166	84%	3	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (60)
Townhouse in Vista Cay	$28,785	$188	39%	3	4	1	$180	❌	❌	❌	Y / N	⭐️ 5 (2)
The best location in Orlando.	$38,013	$169	59%	3	4	3	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
New Listing, Family Vacation Townhome - 4011	$90,899	$380	64%	3	4	1	$165	✅	✅	✅	Y / Y	⭐️ 4.5 (23)
Pet OK,3 bedrooms,2 baths,parking,washer,dryer	$32,913	$105	77%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (112)
Great house in Orlando close to the airport	$34,487	$218	40%	3	3	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (20)
Orlando Home! MCO/Convention Cntr/ Disney retreat	$30,032	$110	70%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
3 Bedrooms House near Universal Studios	$41,674	$150	73%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Gourgeus 3bdr/4bth resort 5* near Conv Center/Univ	$46,702	$154	79%	3	4	2	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (134)
Vista Cay Resort Orlando - close to orange county	$39,343	$142	75%	3	1	3	$150	✅	✅	✅	Y / Y	⭐️ 4.7 (36)
Vista Cay home near OCC, Universal & SeaWorld@187	$32,693	$197	44%	3	4	2	$195	✅	✅	❌	Y / N	⭐️ 4.5 (4)
3BR Townhouse w/ Pool & Gym Access at Vista Cay	$32,630	$131	61%	3	4	2	$165	✅	✅	✅	Y / Y	⭐️ 4.8 (18)
Glorious 3-BR Townhouse Close to Disney in Orlando	$37,743	$132	73%	3	4	2	$165	✅	✅	✅	Y / Y	⭐️ 4.4 (15)
Lovely Home	$30,349	$135	57%	3	2	1	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (255)
Your home away from home!	$29,105	$156	42%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (102)

Return Metrics

0.65% 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)	$551	$1,102	$1,653	$2,204	$2,755	$5,510	$16,531
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$264,000	$264,000	$264,000	$264,000	$264,000	$264,000	$264,000
Down Payment	$66,000	$66,000	$66,000	$66,000	$66,000	$66,000	$66,000
Property Appreciation	$9,900	$20,097	$30,599	$41,417	$52,560	$113,492	$470,996
Total Return	$340,451	$351,199	$362,253	$373,622	$385,315	$449,003	$817,528

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.65%

Cap Rate

6.91%

Return on Investment

16.22%

3203 Little Sound Dr Orlando, FL, 32827

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,583/mo

This property is for sale!

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$551

Annual Profit

6.9%

Cap Rate

0.7%

Cash on Cash

$41,945

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $143/night at 72% occupancy.Projected nightly rate is $174/night at 66% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$44,574

Avg annual revenue

66%

Avg occupancy rate

$174

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

$50k

$90k

$130k

$551

Profit

Revenue

$41,945

Operating Expenses

$19,133

Operating Income

$22,812

Mortgage & Taxes

$22,261

Profit (Cash Flow)

$551

$84,400

Cash Investment

Down Payment

$66,000

Renos & Furnishing

$8,500

Closing Costs

$9,900

Total

$84,400

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.65%

Cap Rate

6.91%

Return on Investment

16.22%

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

$15,662

Deductible property tax

$3,267

Your total deduction

$33,314

Your adjusted annual income

$150,000 - $33,314 = $116,686

Taxes on $116,686 (30%)

$35,006

Your old tax bill

$45,000

Your new tax bill

$35,006

Estimated tax savings

$9,994

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:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -