BNBCalc Short Term Rental Investment Analysis 520 Vermont Ave, Daytona Beach, FL

2 bed • 1 bath • 4 guests • $426,900

BNB

Calc

Annual Revenue

$62,438

Profit (Cash Flow)

$11,844

Cap Rate

9.5%

Annual Revenue

$62,438

AirDNA projects $257/night at 72% occupancy ($67,584). Airbtics projects $263/night at 65% occupancy ($62,438). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $263 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,422	$61,345	$103,198	$147,125
Occupancy	51%	72%	83%	91%
Nightly Rate	$160	$228	$333	$434

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Beach Retreat 3 ~ Sleeps 5	$51,169	$176	76%	2	2	2	$135	✅	✅	❌	Y / Y	⭐️ 4.7 (11)
Beachside Cottage Walk 2Beach/Ocean Center PETS OK	$22,325	$108	51%	2	1	1	$90	❌	❌	✅	N / Y	⭐️ 5 (122)
Cowboy Pool \| Mini Golf \| Beach \| Ocean Center	$38,842	$160	61%	2	2	3	$130	✅	❌	✅	Y / Y	⭐️ 5 (131)
Pets OK! Steps to Ocean Center\| Walk to Beach!	$21,930	$85	61%	2	1	1	$95	❌	❌	✅	N / Y	⭐️ 5 (128)
Good Times! Walk to the beach. Hot tub!	$37,744	$185	52%	2	2	1	$145	❌	✅	❌	Y / Y	⭐️ 5 (97)
Nice Size Beach House Apartment close to Beach	$26,603	$195	37%	2	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
PETS OK! Walk to Ocean Center & Beach!	$29,200	$133	55%	2	1	3	$110	❌	❌	✅	Y / Y	⭐️ 5 (92)
Newly Renovated Paradise 8th Floor 2BR Ocean Front	$58,405	$192	81%	2	2	2	$99	✅	✅	❌	Y / Y	⭐️ 5 (49)
Exquisite 2BR Oceanfront with 3 Private Balconies	$60,097	$210	76%	2	2	3	$99	✅	✅	❌	Y / Y	⭐️ 5 (72)
Daytona Ocean Walk Resort 2 Bedroom	$78,308	$285	73%	2	2	2	$139	✅	✅	❌	Y / Y	⭐️ 5 (4)
2 Bedroom apt walking distance to Beach & Ocean Ce	$21,115	$120	45%	2	1	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (76)
Direct Beach Access! 2 City View Units, 2 Pools!	$93,260	$307	83%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (3)
Beach Escape! 2 Classy Units, Pool & Hot Tub!	$91,134	$300	83%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 0 (1)
Beach Vacay! Two Classy Units, Game Room, Parking!	$94,384	$307	84%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 0 (1)
Sun, Sand, and Surf! 2 Relaxing Units	$95,507	$307	85%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 0 (2)
Family Bliss! 2BR Deluxe at Wyndham Ocean Walk, Be	$123,965	$337	100%	2	2	2	$114	✅	✅	❌	Y / Y	⭐️ 4.8 (46)
Stunning 2BR w Spacious OceanFront Double Balcony	$52,708	$192	73%	2	2	3	$99	✅	✅	❌	Y / Y	⭐️ 5 (62)
Ocean Walk 2BR Deluxe Daytona Beach Resort	$43,726	$160	72%	2	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (16)
Ocean Walk 2BR Deluxe Daytona Beach Resort	$38,676	$156	65%	2	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (10)
Wyndham Ocean Walk - 2 BR Deluxe	$84,180	$230	100%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Two Bedroom Double King Suite w/ Balcony & Kitchen	$167,521	$814	56%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 0 (2)
Enjoy a Hassle-Free Suiting Stay! 2 Homely Units	$93,641	$301	85%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 0 (1)
Beach Themed 2 Bedroom House Perfect for Families.	$40,893	$175	59%	2	2	2	$135	❌	❌	❌	N / Y	⭐️ 4.8 (46)
Adorable Lg 2-bedroom guest apartment Free Parking	$18,363	$115	43%	2	1	2	$130	❌	❌	✅	Y / Y	⭐️ 4 (8)
Ocean Walk 2 BEDroom Unit	$37,928	$254	39%	2	2	2	$139	✅	✅	❌	Y / Y	⭐️ 0 (1)
2BR near Daytona's Speedway!	$42,178	$134	86%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Wyndham Ocean Walk 2BR Condo	$126,160	$383	90%	2	2	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (36)
Lovely beach house, fantastic location 🏖	$47,927	$172	72%	2	1	3	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (116)
2BR Lock off Direct Oceanfront Ocean Walk - 2124	$92,081	$386	65%	2	2	2	$125	✅	✅	❌	Y / Y	⭐️ 4.8 (8)
Home Away From Home- Upstairs Beach House	$128,752	$342	100%	2	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (16)
Unplug by the Sea- Entire Duplex	$38,475	$146	72%	2	1	181	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Daytona Beach Ocean Walk 2BR	$35,981	$268	36%	2	2	2	$139	✅	✅	❌	Y / Y	⭐️ 0 (1)
Wyndham Ocean Walk 2BR	$137,210	$446	83%	2	2	4	$99	✅	❌	❌	Y / Y	⭐️ 5 (32)
Wyndham Ocean Walk - 2 BR Ocean View Condo	$160,674	$439	100%	2	2	2	$135	✅	✅	❌	Y / Y	⭐️ 0 (0)
Half block from Main Street! Bikefest Heaven!	$99,612	$504	54%	2	2	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (2)
Happy Place Beachside Bungalow	$65,547	$227	77%	2	1	4	$130	✅	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

11.34% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,844	$23,688	$35,532	$47,376	$59,220	$118,441	$355,323
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$341,520	$341,520	$341,520	$341,520	$341,520	$341,520	$341,520
Down Payment	$85,380	$85,380	$85,380	$85,380	$85,380	$85,380	$85,380
Property Appreciation	$12,807	$25,998	$39,585	$53,579	$67,994	$146,817	$609,298
Total Return	$451,551	$476,586	$502,017	$527,856	$554,114	$692,159	$1,391,522

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.34%

Cap Rate

9.52%

Return on Investment

27.61%

520 Vermont Ave Daytona Beach, Florida, 32118

2 bed • 1 bath • 4 guests

Purchase Price

Est. $2,048/mo

Inquire about this property

Contact Agent

$426,900

Zestimate

Airbnb Investor Score

$11,844

Annual Profit

9.5%

Cap Rate

11.3%

Cash on Cash

$62,438

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $257/night at 72% occupancy.Projected nightly rate is $263/night at 65% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$65,119

Avg annual revenue

65%

Avg occupancy rate

$263

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

$65k

$115k

$170k

$11,844

Profit

Revenue

$62,438

Operating Expenses

$21,797

Operating Income

$40,641

Mortgage & Taxes

$28,797

Profit (Cash Flow)

$11,844

$104,437

Cash Investment

Down Payment

$85,380

Renos & Furnishing

$6,250

Closing Costs

$12,807

Total

$104,437

DSCR Ratio

Strong

1.41

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.34%

Cap Rate

9.52%

Return on Investment

27.61%

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

$20,261

Deductible property tax

$4,226

Your total deduction

$31,311

Your adjusted annual income

$150,000 - $31,311 = $118,689

Taxes on $118,689 (30%)

$35,607

Your old tax bill

$45,000

Your new tax bill

$35,607

Estimated tax savings

$9,393

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:

5,662 sqft

Year built:

1947

Size:

1,144 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: 2

Lot size: 5,662 sqft

Building area: 1,144 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Additional Parking, Off Street

Amenities: -

Price per square foot: $373

Lot Info

Zoning: -

Land Use: -

Parcel Number: 530913020160

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $341,013

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $426,900

Schools

Elementary School: R. J. Longstreet Elementary School with 5/10 star rating
Middle School: Campbell Middle School with 3/10 star rating
High School: Mainland High School with 4/10 star rating