BNBCalc Short Term Rental Investment Analysis 5381 Oakbourne Ave

5 bed • 5 bath • 15 guests • $558,600

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$63,136

Profit (Cash Flow)

$3,567

Cap Rate

7.4%

Annual Revenue

$63,136

AirDNA projects $301/night at 59% occupancy ($64,863). Airbtics projects $258/night at 67% occupancy ($63,136). Airbtics predicts this property will perform in the 59% revenue percentile

BNB Calc projects a 67% occupancy rate, $258 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,355	$53,472	$70,575	$82,875
Occupancy	56%	69%	77%	95%
Nightly Rate	$192	$235	$293	$343

Seasonality (Profit by Month)

Return Metrics

2.51% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,566	$7,133	$10,700	$14,267	$17,834	$35,669	$107,009
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,487	$11,313	$17,499	$24,066	$31,038	$72,905	$446,880
Down Payment	$111,720	$111,720	$111,720	$111,720	$111,720	$111,720	$111,720
Property Appreciation	$16,758	$34,018	$51,797	$70,109	$88,970	$192,111	$797,268
Total Return	$137,532	$164,186	$191,717	$220,163	$249,564	$412,406	$1,462,878

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.51%

Cap Rate

7.38%

Return on Investment

18.21%

5381 Oakbourne Ave Davenport, Florida, 33837

5 bed • 5 bath • 15 guests

Purchase Price

Est. $2,679/mo

Inquire about this property

Contact Agent

$558,600

Zestimate

Davenport

Zoning

Laws

$63,136

Annual Revenue

BNBCalc predicts this property will get $258 per night with 67% occupancy, putting it in the top 59% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$3,567

Profit

Revenue

$63,136

Operating Expenses

$21,888

Operating Income

$41,248

Mortgage & Taxes

$37,681

Profit (Cash Flow)

$3,567

$141,728

Cash Investment

Down Payment

$111,720

Renos & Furnishing

$13,250

Closing Costs

$16,758

Total

$141,728

DSCR Ratio

Acceptable

1.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.51%

Cap Rate

7.38%

Return on Investment

18.21%

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

$26,512

Deductible property tax

$5,530

Your total deduction

$65,797

Your adjusted annual income

$150,000 - $65,797 = $84,203

Taxes on $84,203 (30%)

$25,261

Your old tax bill

$45,000

Your new tax bill

$25,261

Estimated tax savings

$19,739

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:

5,998 sqft

Year built:

2016

Size:

2,582 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: property-details-mls-status-cancelled

Property Use: Single Family Residence

Stories: 1

Lot size: 5,998 sqft

Building area: 2,582 sqft

Garage: Yes

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 272610701302001770

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $417,341

County Est. Land Value: $68,000

Assessed Land Value: $68,000

County Est. Structure Value: $349,341

Market Estimate: $564,027

Sale history

Date	Sale Price	% Financed	Buyer
12/13/16	$346,999	64%	Osbourne Vacation Homes Llc
12/23/14	$832,000	0%	Dr Horton Inc
08/30/12	$5,000,000	0%	Ak Oakmont Llc
01/31/11	$0	0%	Oakmont Grove Holdings Llc

Ownership

Name: Osbourne Vacation Homes Llc

Owner Occupied: No

Owner Mailing Address:

Years Owned: 86

Home Equity: $299,900

Mortgage Balance Remaining: $245,000

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Loughman Oaks Elementary School with 2/10 star rating
Middle School: Shelley S. Boone Middle School with 2/10 star rating
High School: Ridge Community High School with 2/10 star rating