BNBCalc Short Term Rental Investment Analysis 5828 South Semoran Boulevard, Orlando, FL

1 bed • 1 bath • 1 guests • $500,000

BNB

Calc

Annual Revenue

$27,963

Profit (Cash Flow)

-$23,081

Cap Rate

2.1%

Annual Revenue

$27,963

AirDNA projects $80/night at 59% occupancy ($17,239). Airbtics projects $79/night at 71% occupancy ($20,486). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 88% occupancy rate, $87 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,908	$19,769	$29,692	$41,010
Occupancy	58%	67%	88%	96%
Nightly Rate	$67	$76	$87	$111

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Studio 5min from Orlando Airport UNIT B	$21,842	$63	89%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (284)
Stationary Modern RV w/ BR, KIT, BA! 5+ MIN to MCO	$21,093	$113	51%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (19)
The Ada's Gallery: MCO Studio	$16,196	$70	59%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (166)
Beautiful and Photogenic Suite by Airport	$23,173	$96	61%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 5 (205)
Studio for 2 people	$18,827	$52	93%	1	1	1	$49	❌	❌	❌	N / Y	⭐️ 4.5 (57)
London House \| Orlando Airport Private Condo	$33,818	$120	77%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (35)
NewCentrally Located 1 Bedroom Loft Apart Orlandoa	$20,668	$72	72%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 4.7 (28)
Entire Deluxe Studio Orlando by Orange Convention!	$13,183	$62	53%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.6 (91)
Cozy 1 Bed Studio, free parking, close to airport.	$25,506	$75	88%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 4.9 (225)
Vintage Corner/Near OIA/Private/Self check-in/WiFi	$14,373	$57	63%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (133)
Kyle's Place - No Cleaning Fee + Laundry Room	$29,280	$80	100%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (77)
The Oasis Of Orlando!!	$18,006	$64	63%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (152)
Guest Suite C in Orlando	$17,111	$71	62%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.8 (144)
Guest suite B in Orlando	$13,817	$67	53%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.9 (119)
Cozy Modern studio in Orlando close to UCF and MCO	$25,238	$87	78%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 4.8 (114)
Cozy Studio \| Centrally Located \| Free Parking	$15,350	$69	57%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Modern 1 Bedroom Studio with Private Entrance !	$13,168	$68	50%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.8 (104)
Entire Condominium- Luxury Gated Community	$20,690	$81	66%	1	1	1	$85	✅	✅	❌	Y / Y	⭐️ 4.8 (97)
Cute Guest Suite in Orlando	$19,792	$101	48%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Spring-Fed Lake King Suite Pet Friendly	$21,609	$123	48%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Spring-Fed Lake King Suite Pet Friendly	$26,322	$116	62%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (4)
3D Printed Micro House (unit A) 20min EAST Airport	$27,296	$85	80%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (46)
Orlando Airport Private Villa	$18,326	$74	56%	1	1	1	$100	❌	❌	❌	N / N	⭐️ 4.9 (77)
Cozy new guesthouse to yourself.	$25,230	$69	98%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 4.9 (54)
NEWLY-BUILT Beautiful Private Guest Studio	$19,995	$72	74%	1	1	2	$45	❌	❌	❌	N / Y	⭐️ 5 (77)
Charming 1 bedroom Casita with private entrance	$18,893	$51	98%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (216)
Rincon Escondido @ Rio	$15,515	$60	67%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.8 (72)
Upscale studio City Center! 20 min Disney 15 Unive	$20,163	$87	58%	1	1	3	$65	❌	❌	❌	N / Y	⭐️ 5 (71)
Private En Suite W/ Office- Central & Quiet	$18,762	$51	91%	1	1	1	$48	❌	❌	❌	N / Y	⭐️ 5 (294)
Studio home away from home.	$40,626	$111	100%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Cozy guesthouse City Center! 20 min Disney 15 Univ	$21,636	$80	70%	1	1	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (79)
Downtown Orlando COTTAGE all to yourself	$20,324	$57	96%	1	1	2	$59	❌	❌	✅	N / Y	⭐️ 4.8 (440)
𝓜𝓸𝓭𝓮𝓻𝓷 𝕧𝕒𝕔𝕒𝕥𝕚𝕠𝕟 𝕚𝕟 𝕆𝕣𝕝𝕒𝕟𝕕𝕠	$20,939	$84	59%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (119)
Cozy 1st Floor Lake View Guest Suite - Unit B	$26,381	$86	80%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Adorable 2nd Floor Lake View Guest Suite - Unit A	$20,220	$77	66%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (118)
1/1 Private Guesthouse in Orlando (South Downtown)	$26,990	$79	91%	1	1	5	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (89)
Couples Oasis Heated Pool and Lake View	$31,659	$110	75%	1	1	1	$45	✅	❌	❌	N / Y	⭐️ 4.9 (255)
Lovely private studio rental with free parking.	$15,766	$76	55%	1	1	2	$30	❌	❌	✅	N / Y	⭐️ 4.8 (58)
Luxury & Modern Apartment	$22,440	$88	68%	1	1	2	$89	✅	✅	❌	Y / Y	⭐️ 4.9 (138)
Awesome apartment near to the airport	$27,434	$81	90%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (23)

Return Metrics

-19.35% 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)	-$23,080	-$46,161	-$69,241	-$92,322	-$115,402	-$230,805	-$692,416
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$491,919	$484,288	$477,121	$470,432	$464,234	$441,152	$521,214

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.35%

Cap Rate

2.12%

Return on Investment

-2.65%

5828 S Semoran Blvd Orlando, Florida, 32822

1 bed • 1 bath • 1 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

-76

Airbnb Investor Score

-$23,080

Annual Profit

2.1%

Cap Rate

-19.4%

Cash on Cash

$27,963

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $80/night at 59% occupancy.Projected nightly rate is $79/night at 71% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$21,691

Avg annual revenue

71%

Avg occupancy rate

$79

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

-$23,081

Profit

Revenue

$27,963

Operating Expenses

$17,315

Operating Income

$10,648

Mortgage & Taxes

$33,728

Profit (Cash Flow)

-$23,081

$119,250

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$4,250

Closing Costs

$15,000

Total

$119,250

DSCR Ratio

Weak

0.32

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-19.35%

Cap Rate

2.12%

Return on Investment

-2.65%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$73,201

Your adjusted annual income

$150,000 - $73,201 = $76,799

Taxes on $76,799 (30%)

$23,040

Your old tax bill

$45,000

Your new tax bill

$23,040

Estimated tax savings

$21,960

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com