Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 340 Edgewood Ct, Kissimmee, FL, 34759

3 bed • 2 bath • 9 guests • $225,000

BNB

Calc

Annual Revenue

$38,000

Profit (Cash Flow)

$4,202

Cap Rate

8.6%

Annual Revenue

$38,000

AirDNA projects $225/night at 58% occupancy ($47,664). Airbtics projects $133/night at 61% occupancy ($29,632). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $153 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,456$29,249$40,478$56,749
Occupancy50%60%68%88%
Nightly Rate$112$127$153$165

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
$25,298
$121
51%
323$140✅❌❌Y / Y⭐️ 5 (96)
$28,672
$149
49%
322$150❌❌✅Y / Y⭐️ 4.5 (47)
$26,397
$123
51%
322$191✅❌❌N / Y⭐️ 5 (49)
$39,131
$129
81%
325$160✅✅❌Y / Y⭐️ 5 (38)
$23,270
$126
39%
322$155✅❌❌Y / Y⭐️ 5 (2)
$25,658
$103
63%
322$170✅✅✅Y / Y⭐️ 5 (22)
$29,102
$112
67%
322$170✅❌✅Y / Y⭐️ 5 (27)
$38,422
$153
67%
322$250✅❌✅Y / Y⭐️ 4.9 (19)
$14,934
$103
35%
321$80❌❌✅Y / N⭐️ 4.4 (16)
$46,555
$212
60%
321$0✅❌❌Y / Y⭐️ 4.5 (22)
$34,897
$136
68%
32.52$160❌❌✅Y / Y⭐️ 4.5 (62)
$19,425
$118
43%
323$196✅❌❌Y / Y⭐️ 3.6 (11)
$20,963
$101
49%
323$100✅✅❌Y / Y⭐️ 4.5 (7)
$28,037
$116
64%
333$155✅✅❌Y / Y⭐️ 4.5 (6)
$62,182
$170
98%
322$150✅❌❌Y / Y⭐️ 5 (82)
$50,657
$124
100%
323$155✅✅❌Y / Y⭐️ 4 (5)
$35,905
$165
57%
322$120✅❌✅Y / Y⭐️ 4.4 (8)
$19,884
$111
45%
322$150❌❌❌Y / Y⭐️ 4.5 (38)
$32,283
$196
36%
324$150✅❌❌Y / N⭐️ 0 (0)
$22,398
$113
51%
321$80❌❌✅Y / Y⭐️ 4.4 (17)
$29,597
$156
49%
322$150✅❌✅Y / Y⭐️ 4 (16)
$31,842
$150
58%
322$0❌❌✅Y / Y⭐️ 4.8 (51)
$39,379
$162
64%
322$130✅❌✅Y / Y⭐️ 5 (46)
$26,744
$112
62%
333$155✅✅❌Y / Y⭐️ 4.5 (14)
$29,734
$115
69%
333$155✅✅❌Y / Y⭐️ 4.2 (14)
$25,128
$87
77%
32.56$160✅✅❌Y / Y⭐️ 5 (9)
$44,096
$159
70%
322$250✅❌✅Y / Y⭐️ 5 (14)
$34,801
$135
60%
322$227✅❌❌Y / Y⭐️ 4.3 (9)
$52,920
$150
93%
321$200✅❌❌Y / Y⭐️ 4.5 (26)
$44,747
$135
88%
322$135✅❌✅Y / Y⭐️ 5 (122)
$17,297
$103
38%
323$200✅❌❌Y / Y⭐️ 5 (3)
$45,882
$164
71%
323$200✅❌❌Y / Y⭐️ 5 (71)
$24,373
$105
56%
322$160✅✅✅Y / Y⭐️ 5 (14)
$29,939
$116
67%
333$155✅✅❌Y / Y⭐️ 3.5 (16)
$29,975
$130
63%
323$0✅✅✅Y / Y⭐️ 5 (14)
$39,834
$115
91%
32.57$228❌❌❌Y / Y⭐️ 5 (17)
$31,448
$165
45%
322$120❌❌❌Y / N⭐️ 5 (2)
$37,299
$183
53%
323$200❌❌❌Y / Y⭐️ 5 (21)
$29,917
$133
53%
32.53$150✅✅❌Y / Y⭐️ 5 (27)
$18,967
$83
55%
321$150✅✅❌Y / Y⭐️ 4.5 (23)

Return Metrics

6.97% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,202$8,404$12,606$16,808$21,010$42,021$126,065
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$180,000$180,000$180,000$180,000$180,000$180,000$180,000
Down Payment$45,000$45,000$45,000$45,000$45,000$45,000$45,000
Property Appreciation$6,750$13,702$20,863$28,239$35,836$77,381$321,134
Total Return$235,952$247,106$258,470$270,048$281,847$344,403$672,199

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.97%

Cap Rate

8.61%

Return on Investment

21.84%

property-location

340 Edgewood Ct Kissimmee, Florida, 34759

3 bed • 2 bath • 9 guests

Est. $1,079/mo

Agent

Inquire about this property

Contact Agent

$252,600

Zestimate

Kissimmee

Zoning


Laws

53

Airbnb Investor Score

$4,202

Annual Profit

8.6%

Cap Rate

7.0%

Cash on Cash

$38,000

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $225/night at 58% occupancy.Projected nightly rate is $133/night at 61% occupancy.

Top 26% 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.

$32,199

Avg annual revenue

61%

Avg occupancy rate

$133

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

$30k

$45k

$65k

Sign up to see the data on 40 all comparables

$4,202

Profit

Revenue

$38,000

Operating Expenses

$18,620

Operating Income

$19,380

Mortgage & Taxes

$15,178

Profit (Cash Flow)

$4,202

$60,250

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$8,500

Closing Costs

$6,750

Total

$60,250

DSCR Ratio

Strong

1.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.97%

Cap Rate

8.61%

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

$10,679

Deductible property tax

$2,228

Your total deduction

$19,261

Your adjusted annual income

$150,000 - $19,261 = $130,739

Taxes on $130,739 (30%)

$39,222

Your old tax bill

$45,000

Your new tax bill

$39,222

Estimated tax savings

$5,778

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:

7,000 sqft

Year built:

1996

Size:

1,176 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Central

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 7,000 sqft
  • Building area: 1,176 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Driveway
  • Amenities: Range, Refrigerator
  • Price per square foot: $214

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 282713933460080070
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $197,285
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $252,600

Schools

  • Elementary School: Palmetto Elementary School with 3/10 star rating
  • Middle School: Lake Marion Creek Elementary School with 3/10 star rating