BNBCalc Short Term Rental Investment Analysis 551 Hibiscus Pl, Orlando, FL 32807

3 bed • 2 bath • 9 guests • $349,100

BNB

Calc

Annual Revenue

$35,297

Profit (Cash Flow)

-$6,521

Cap Rate

4.9%

Annual Revenue

$35,297

AirDNA projects $151/night at 64% occupancy ($35,297). Airbtics projects $135/night at 81% occupancy ($39,939). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 64% occupancy rate, $151 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,271	$40,134	$56,419	$64,487
Occupancy	75%	83%	89%	94%
Nightly Rate	$118	$129	$159	$172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
jacuzzi & games + close to dwtn, disney, & parks!	$43,824	$169	61%	3	1	2	$195	❌	✅	✅	Y / Y	⭐️ 4.8 (31)
Modern Home near DT&Airport -Community Pool Nearby	$38,853	$120	78%	3	2	3	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (82)
Maria's Orlando Vacation Home	$27,781	$80	94%	3	2	3	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Entire house, Family vacation	$44,881	$130	90%	3	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Orlando Cozy Stay W/pool. Next to Disney Springs.	$41,197	$170	62%	3	1	2	$199	✅	❌	✅	Y / Y	⭐️ 4.9 (10)
The Mid-Century Oasis! Orlando	$47,525	$129	87%	3	2	1	$150	✅	❌	✅	Y / N	⭐️ 4.5 (59)
EntireHome NearDowntown EV/Charg	$49,460	$130	99%	3	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Cozy 3 bedroom house near Disney World	$35,758	$118	80%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Sunshine Modern 3 Bedroom Sleeps 8!	$37,674	$117	88%	3	1	28	$250	❌	❌	✅	Y / Y	⭐️ 0 (0)
Family House/ 20 Min to Parks / Pool/ Barbecue	$51,732	$191	74%	3	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (12)

Return Metrics

-7.34% 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)	-$6,520	-$13,041	-$19,561	-$26,082	-$32,603	-$65,206	-$195,619
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$279,280	$279,280	$279,280	$279,280	$279,280	$279,280	$279,280
Down Payment	$69,820	$69,820	$69,820	$69,820	$69,820	$69,820	$69,820
Property Appreciation	$10,473	$21,260	$32,370	$43,815	$55,602	$120,061	$498,257
Total Return	$353,052	$357,318	$361,909	$366,832	$372,099	$403,954	$651,738

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.34%

Cap Rate

4.87%

Return on Investment

8.31%

551 Hibiscus Pl Orlando, FL, 32807

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,674/mo

This property is for sale!

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

-19

Airbnb Investor Score

-$6,520

Annual Profit

4.9%

Cap Rate

-7.3%

Cash on Cash

$35,297

Annual Revenue

BNBCalc predicts this property will get $135 per night with 81% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$41,868

Avg annual revenue

81%

Avg occupancy rate

$135

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

$25k

$35k

$45k

$55k

-$6,521

Profit

Revenue

$35,297

Operating Expenses

$18,269

Operating Income

$17,029

Mortgage & Taxes

$23,549

Profit (Cash Flow)

-$6,521

$88,793

Cash Investment

Down Payment

$69,820

Renos & Furnishing

$8,500

Closing Costs

$10,473

Total

$88,793

DSCR Ratio

Weak

0.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.34%

Cap Rate

4.87%

Return on Investment

8.31%

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

$16,569

Deductible property tax

$3,456

Your total deduction

$42,278

Your adjusted annual income

$150,000 - $42,278 = $107,722

Taxes on $107,722 (30%)

$32,316

Your old tax bill

$45,000

Your new tax bill

$32,316

Estimated tax savings

$12,684

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: -