BNBCalc Short Term Rental Investment Analysis 3501 S Atlantic Ave

1 bed • 1 bath • 1 guests • $161,500

BNB

Calc

Annual Revenue

$39,791

Profit (Cash Flow)

$10,044

Cap Rate

13.0%

Annual Revenue

$39,791

AirDNA projects $122/night at 57% occupancy ($25,399). Airbtics projects $102/night at 61% occupancy ($22,725). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $191 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,735	$23,409	$35,531	$46,040
Occupancy	52%	64%	76%	80%
Nightly Rate	$75	$96	$121	$150

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright Daytona Beach Condo w/ Community Pool!	$35,909	$108	85%	1	2	2	$124	✅	❌	❌	Y / Y	⭐️ 4.7 (53)
NEW Gorgeous Ocean Front Studio Private Balcony!	$20,150	$75	64%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Amazing Ocean Front Studio in Daytona Beach!	$21,209	$83	63%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.8 (272)
5th floor oceanfront studio condo	$20,425	$73	74%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Beachfront Suite \| Daytona Beach, FL \| Ocean Views	$10,491	$30	77%	1	1	1	$89	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Cozy Kahuna, BIG view!	$24,933	$75	88%	1	1	2	$79	❌	❌	❌	Y / Y	⭐️ 4.8 (200)
NEW Gorgeous Ocean Front King Bed in Daytona!	$20,768	$75	65%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Cozy Kahuna II, BIGGER view!	$22,157	$76	75%	1	1	2	$79	❌	❌	❌	Y / Y	⭐️ 4.8 (125)
Fenced in yard. Pets Bike & Trailer parking FREE	$33,883	$106	81%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (245)
Seaside bungalow	$25,649	$117	55%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.7 (257)
NEWAmazing Ocean View Getaway Studio in Daytona	$13,760	$64	49%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
"Pirates Cove" vacation getaway	$15,718	$65	58%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 4.3 (75)
BeachviewBalcony+KingBed	$27,611	$89	79%	1	1	1	$78	✅	❌	❌	N / Y	⭐️ 4.8 (45)
Cozy Little sun Spot. Pool is closed.	$13,688	$65	53%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
Davis' Shore Thing. Pool closed.	$25,237	$128	52%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
OceanFront-Rare 1 Bdrm-Prvt Balcony-Secure WiFi!	$33,314	$153	58%	1	1	3	$105	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Ocean View Studio Apartment	$35,010	$110	80%	1	1	10	$110	❌	❌	❌	N / Y	⭐️ 4.9 (200)
Daytona Beach Ocean Front View Getaway	$27,111	$140	52%	1	1	3	$70	❌	❌	❌	Y / Y	⭐️ 5 (51)
Beach Lovers Landing w/VIEW @Pirates Cove	$20,371	$102	51%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (111)
Ocean-View Condo w/ Balcony on Daytona Beach!	$41,780	$159	67%	1	1	3	$155	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
NEW Charming Ocean View Studio in Daytona Beach!	$22,081	$78	66%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
Oceanfront,103grd flr, pets maybe, pool open sept.	$22,261	$78	76%	1	1	7	$125	✅	❌	✅	Y / Y	⭐️ 4.9 (9)
Contemporary Cottage Condo Plush Ocean Front King	$34,903	$124	74%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (63)
Daytona Bike Week Beach Resort March 3-12 (10-day)	$69,980	$239	80%	1	1	10	$0	✅	✅	❌	N / N	⭐️ 3 (1)
Ocean View Suite w/ Pool, Hot Tub & Beach Access	$23,226	$102	56%	1	1	1	$135	✅	✅	❌	Y / Y	⭐️ 4.5 (10)
Updated Ocean Front Condo \| Aquamarine Suite 201	$20,546	$94	55%	1	1	2	$135	✅	✅	❌	Y / Y	⭐️ 4.2 (4)
Beachfront, 6th floor Studio in Daytona Beach	$25,165	$98	67%	1	1	3	$79	✅	❌	❌	N / Y	⭐️ 4.9 (15)
* GORGEOus*! Direct Ocean Front Private Balcony	$32,495	$108	77%	1	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Updated Unit, Next Door to Pier & Restaurant	$17,694	$111	42%	1	1	3	$105	✅	✅	❌	Y / Y	⭐️ 4.7 (9)
Breathtaking Direct OceanFront Coastal Escape!	$45,193	$136	89%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 5 (29)
Oceanfrt,102,grd flr pets mybe, gara poolin nov.	$21,982	$78	77%	1	1	9	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
Jade Winds Condo-Beach-side/Riverfront #16	$20,855	$77	71%	1	1	21	$125	❌	❌	❌	N / Y	⭐️ 5 (3)
Mermaid Hideaway	$16,525	$121	35%	1	1	1	$60	❌	❌	❌	N / N	⭐️ 5 (3)
OCEANFRONT!! The Sandy Bottom @ Daytona Shores!	$21,492	$75	72%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
SEA ESTA - Lovely 1 BR Beach Condo, Pool Hot Tub	$17,942	$149	32%	1	1	3	$125	✅	✅	❌	N / Y	⭐️ 5 (1)
Sandy Toes and Salty Kisses Memorial Day Special	$27,063	$155	44%	1	1	3	$125	❌	❌	❌	N / N	⭐️ 5 (3)
Sunglow Resort 305 \| Beachfront Condo, Great Views	$10,278	$54	52%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

24.26% 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)	$10,043	$20,087	$30,131	$40,175	$50,219	$100,438	$301,316
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$129,200	$129,200	$129,200	$129,200	$129,200	$129,200	$129,200
Down Payment	$32,300	$32,300	$32,300	$32,300	$32,300	$32,300	$32,300
Property Appreciation	$4,845	$9,835	$14,975	$20,269	$25,722	$55,542	$230,502
Total Return	$176,388	$191,423	$206,607	$221,945	$237,442	$317,481	$693,319

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.26%

Cap Rate

12.96%

Return on Investment

39.8%

3501 S Atlantic Ave Daytona Beach, Florida, 32118-7640

1 bed • 1 bath • 1 guests

Purchase Price

Est. $775/mo

Inquire about this property

Contact Agent

$161,500

Zestimate

$39,791

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $122/night at 57% occupancy.Projected nightly rate is $102/night at 61% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

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

$24,173

Avg annual revenue

61%

Avg occupancy rate

$102

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

$5k

$30k

$50k

$70k

$10,044

Profit

Revenue

$39,791

Operating Expenses

$18,853

Operating Income

$20,938

Mortgage & Taxes

$10,894

Profit (Cash Flow)

$10,044

$41,395

Cash Investment

Down Payment

$32,300

Renos & Furnishing

$4,250

Closing Costs

$4,845

Total

$41,395

DSCR Ratio

Strong

1.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.26%

Cap Rate

12.96%

Return on Investment

39.8%

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

$7,665

Deductible property tax

$1,599

Your total deduction

$6,542

Your adjusted annual income

$150,000 - $6,542 = $143,458

Taxes on $143,458 (30%)

$43,037

Your old tax bill

$45,000

Your new tax bill

$43,037

Estimated tax savings

$1,963

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:

1973

Size:

385 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
3501 S Atlantic Ave	-	-	365	-	1973	$0	-
3501 S Atlantic Ave	-	1	365	-	1973	$130,000	-
3501 S Atlantic Ave	-	1	385	-	1973	$135,000	-
3501 S Atlantic Ave	1	1	385	-	1973	$170,000	-
3501 S Atlantic Ave	1	1	385	-	1973	$155,000	-
3501 S Atlantic Ave	-	1	385	-	1973	$135,000	-
3501 S Atlantic Ave	-	1	385	-	1973	$105,000	-
3555 S Atlantic Ave	2	2	1,385	-	1979	$435,000	-
3555 S Atlantic Ave	2	2	1,214	-	1979	$450,000	-
3647 S Atlantic Ave	1	1	600	-	1986	$248,000	-

Property Details

MLS Status: N/A

Property Use: Condominium Unit (Residential)

Stories: -

Lot size: -

Building area: 385 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 6302-36-00-2120

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $25,346

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: $25,346

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
11/30/15	$45,000	100%	Robert Von Kaas, Sandra Von Kaas
03/19/13	$0	0%	William T Oneal, William T Oneal Living Trust
11/30/10	$82,749	100%	William T Oneal, Oneal Family Living Trust
06/18/04	$51,500	80%	Joseph Valera
06/28/02	$36,000	93%	David W Shannon
05/29/98	$33,000	82%	Bayani A Gonzales, Remedios L Gonzales

Ownership

Name: Von Kaas

Owner Occupied: No

Owner Mailing Address: 2040 Avocado Dr, Port Orange, FL 32128

Years Owned: 106

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 82%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No