BNBCalc Short Term Rental Investment Analysis 3400 Ocean Shore Blvd

3 bed • 2 bath • 9 guests • $750,000

BNB

Calc

Annual Revenue

$67,420

Profit (Cash Flow)

$38,151

Cap Rate

6.1%

Annual Revenue

$67,420

AirDNA projects $293/night at 63% occupancy ($67,420). Airbtics projects $221/night at 53% occupancy ($42,781). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $293 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,975	$38,817	$59,734	$78,511
Occupancy	45%	61%	67%	68%
Nightly Rate	$164	$228	$291	$311

Seasonality (Profit by Month)

Return Metrics

21.07% 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)	$38,150	$76,301	$114,452	$152,602	$190,753	$381,507	$1,144,522
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$22,500	$45,675	$69,545	$94,131	$119,455	$257,937	$1,070,446
Total Return	$810,650	$871,976	$933,997	$996,734	$1,060,209	$1,389,444	$2,964,969

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.07%

Cap Rate

6.07%

Return on Investment

37.57%

3400 Ocean Shore Blvd Ormond Beach, Florida, 32176-8933

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,597/mo

Inquire about this property

Contact Agent

$633,800

Zestimate

$67,420

Annual Revenue

BNBCalc predicts this property will get $221 per night with 53% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

$38,151

Profit

Revenue

$67,420

Operating Expenses

$21,845

Operating Income

$45,576

Mortgage & Taxes

$7,425

Profit (Cash Flow)

$38,151

$181,000

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$8,500

Closing Costs

$22,500

Total

$181,000

DSCR Ratio

Weak

0.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.07%

Cap Rate

6.07%

Return on Investment

37.57%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$80,491

Your adjusted annual income

$150,000 - $80,491 = $69,509

Taxes on $69,509 (30%)

$20,853

Your old tax bill

$45,000

Your new tax bill

$20,853

Estimated tax savings

$24,147

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:

OTHER

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Common Area (Residential)

Stories: 0

Lot size: -

Building area: -

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: OTHER / UNKNOWN

Parcel Number: 3216-16-00-0001

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Ownership

Name: Las Olas Twnhse Condo Assn Inc

Owner Occupied: No

Owner Mailing Address: 2311 Lake Ruby Rd, Deland, Fl 32724

Years Owned: 319

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No