Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 6230 South Sylvan Lake Drive, Sanford, FL

4 bed • 4 bath • 10 guests • $1,200,000

BNB

Calc

Annual Revenue

$75,503

Profit (Cash Flow)

-$28,940

Cap Rate

4.3%

Annual Revenue

$75,503

AirDNA projects $220/night at 65% occupancy ($52,229). Airbtics projects $230/night at 67% occupancy ($56,284). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 76% occupancy rate, $272 rate per night.

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

Percentiles25%50%75%90%
Revenue$39,350$61,364$78,502$108,590
Occupancy62%69%76%84%
Nightly Rate$167$235$272$340

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$75,836
$254
77%
421$160✅❌✅Y / Y⭐️ 4.9 (59)
$86,639
$305
76%
432$150✅❌✅Y / Y⭐️ 5 (93)
$39,552
$194
50%
421$150❌❌❌Y / Y⭐️ 4.9 (41)
$56,660
$246
59%
422$175✅❌✅Y / Y⭐️ 4.9 (68)
$56,794
$263
56%
433$200❌❌✅Y / Y⭐️ 4.9 (24)
$41,431
$163
64%
413$175❌❌✅Y / Y⭐️ 4.8 (117)
$78,680
$324
65%
422$100❌❌✅Y / Y⭐️ 5 (47)
$40,093
$149
69%
422$145❌❌❌Y / Y⭐️ 4.8 (127)
$75,132
$345
57%
432$175✅✅✅Y / Y⭐️ 5 (43)
$34,261
$127
64%
432$250✅❌✅Y / Y⭐️ 4.8 (31)
$52,118
$276
51%
433$120✅❌✅Y / Y⭐️ 4.8 (15)
$54,186
$340
43%
433$225❌❌✅Y / Y⭐️ 5 (54)
$89,147
$262
91%
422$145✅✅✅Y / Y⭐️ 4.9 (72)
$66,168
$391
45%
422$295✅❌❌Y / Y⭐️ 5 (22)
$95,803
$349
73%
432$150✅❌✅Y / Y⭐️ 5 (45)
$47,028
$168
72%
423$125❌❌❌Y / Y⭐️ 5 (43)
$50,298
$184
72%
432$120❌❌✅Y / Y⭐️ 5 (176)
$33,386
$124
70%
421$145❌❌❌Y / Y⭐️ 4.9 (206)
$63,040
$230
73%
422$75✅❌✅Y / Y⭐️ 4.8 (18)
$51,332
$164
82%
431$150✅❌❌Y / Y⭐️ 5 (69)
$46,058
$189
65%
423$180❌❌❌Y / Y⭐️ 5 (69)
$40,414
$259
41%
423$140❌❌✅Y / Y⭐️ 4.8 (39)
$58,429
$187
84%
424$185✅❌❌Y / Y⭐️ 5 (73)
$31,928
$158
51%
422$105❌❌❌Y / Y⭐️ 5 (237)
$53,121
$193
72%
422$225❌❌✅Y / Y⭐️ 4.8 (37)
$50,195
$195
68%
423$150✅❌❌Y / Y⭐️ 5 (104)
$56,008
$175
83%
422$200✅❌❌Y / Y⭐️ 5 (68)
$63,365
$242
66%
432$320✅❌✅Y / Y⭐️ 4.7 (41)
$77,976
$271
78%
423$150✅❌❌Y / Y⭐️ 5 (49)
$69,918
$177
100%
424$207❌❌❌Y / Y⭐️ 4.6 (29)
$75,101
$241
81%
422$145✅❌✅Y / Y⭐️ 5 (34)
$41,695
$126
84%
423$145✅❌❌Y / Y⭐️ 4.8 (39)
$32,518
$117
71%
421$121❌❌❌Y / Y⭐️ 4.8 (68)
$94,357
$281
91%
423$100✅❌✅Y / Y⭐️ 5 (33)
$113,430
$473
65%
432$275✅❌❌Y / Y⭐️ 5 (82)
$78,849
$282
74%
424$225✅❌❌Y / Y⭐️ 5 (31)
$38,904
$163
63%
423$150✅❌❌Y / Y⭐️ 5 (15)
$60,814
$250
65%
422$200✅❌❌Y / Y⭐️ 5 (95)
$65,678
$247
72%
435$130✅❌✅Y / Y⭐️ 4.8 (120)

Return Metrics

-10.08% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$28,940-$57,880-$86,821-$115,761-$144,702-$289,404-$868,212
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$960,000$960,000$960,000$960,000$960,000$960,000$960,000
Down Payment$240,000$240,000$240,000$240,000$240,000$240,000$240,000
Property Appreciation$36,000$73,080$111,272$150,610$191,128$412,699$1,712,714
Total Return$1,207,059$1,215,199$1,224,451$1,234,848$1,246,426$1,323,295$2,044,502

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-10.08%

Cap Rate

4.33%

Return on Investment

6.56%

property-location

6230 S Sylvan Lake Dr Sanford, Florida, 32771

4 bed • 4 bath • 10 guests

Est. $5,756/mo

Agent

Inquire about this property

Contact Agent

Sanford

Zoning


Laws

-31

Airbnb Investor Score

-$28,940

Annual Profit

4.3%

Cap Rate

-10.1%

Cash on Cash

$75,503

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $220/night at 65% occupancy.Projected nightly rate is $230/night at 67% occupancy.

Top 26% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$58,853

Avg annual revenue

67%

Avg occupancy rate

$230

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

$50k

$80k

$115k

Sign up to see the data on 40 all comparables

-$28,940

Profit

Revenue

$75,503

Operating Expenses

$23,495

Operating Income

$52,008

Mortgage & Taxes

$80,948

Profit (Cash Flow)

-$28,940

$287,000

Cash Investment

Down Payment

$240,000

Renos & Furnishing

$11,000

Closing Costs

$36,000

Total

$287,000

DSCR Ratio

Weak

0.64

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.08%

Cap Rate

4.33%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$149,340

Your adjusted annual income

$150,000 - $149,340 = $660

Taxes on $660 (30%)

$198

Your old tax bill

$45,000

Your new tax bill

$198

Estimated tax savings

$44,802

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