BNBCalc Short Term Rental Investment Analysis 4805 Oak Acres Dr, Lake Wales, FL 33898

3 bed • 2 bath • 9 guests • $434,900

BNB

Calc

Annual Revenue

$28,299

Profit (Cash Flow)

-$18,397

Cap Rate

2.5%

Annual Revenue

$28,299

Airbtics projects $149/night at 52% occupancy ($28,299). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 52% occupancy rate, $149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,777	$28,226	$36,059	$39,209
Occupancy	43%	54%	60%	69%
Nightly Rate	$119	$125	$175	$208

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
ResortPoolLegoland*Disney	$28,546	$122	53%	3	2	1	$100	✅	✅	✅	Y / Y	⭐️ 4.8 (39)
Modern Spacious Home with Lanai	$20,081	$72	67%	3	3	6	$135	✅	✅	❌	Y / Y	⭐️ 4.5 (61)
Lake Wales Lake House	$39,640	$190	57%	3	1	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (5)
A Perfect Cozy Home near Bok & Legoland	$27,907	$125	61%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Skokie Farms - Country Charm, Lake Wales Florida	$24,246	$125	53%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Shela's, near Disney World & amusement parks	$39,162	$100	93%	3	1	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
REMODEL 2022 Orlando 3Bed 2Bath / Near LEGOLAND	$38,534	$197	40%	3	2	2	$245	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
Snow bird friendly gated resort 3 bed 2 bath villa	$26,371	$131	55%	3	2	3	$0	✅	✅	❌	Y / N	⭐️ 4.5 (2)

Return Metrics

-16.95% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$18,396	-$36,793	-$55,190	-$73,587	-$91,983	-$183,967	-$551,902
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$347,920	$347,920	$347,920	$347,920	$347,920	$347,920	$347,920
Down Payment	$86,980	$86,980	$86,980	$86,980	$86,980	$86,980	$86,980
Property Appreciation	$13,047	$26,485	$40,326	$54,583	$69,268	$149,569	$620,716
Total Return	$429,550	$424,591	$420,036	$415,896	$412,184	$400,501	$503,713

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.95%

Cap Rate

2.51%

Return on Investment

-0.99%

4805 Oak Acres Dr Lake Wales, FL, 33898

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,086/mo

This property is for sale!

Contact Agent

$28,299

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $149/night at 52% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$28,226

Avg annual revenue

52%

Avg occupancy rate

$149

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

$20k

$30k

$40k

-$18,397

Profit

Revenue

$28,299

Operating Expenses

$17,359

Operating Income

$10,940

Mortgage & Taxes

$29,337

Profit (Cash Flow)

-$18,397

$108,527

Cash Investment

Down Payment

$86,980

Renos & Furnishing

$8,500

Closing Costs

$13,047

Total

$108,527

DSCR Ratio

Weak

0.37

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.95%

Cap Rate

2.51%

Return on Investment

-0.99%

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

$20,641

Deductible property tax

$4,306

Your total deduction

$62,655

Your adjusted annual income

$150,000 - $62,655 = $87,345

Taxes on $87,345 (30%)

$26,204

Your old tax bill

$45,000

Your new tax bill

$26,204

Estimated tax savings

$18,796

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: -