BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 6411 Parc Corniche Dr

2 bed • 2 bath • 4 guests • $2,931,477

BNB

Calc

Annual Revenue

$30,680

Profit (Cash Flow)

-$184,736

Cap Rate

0.4%

Annual Revenue

$30,680

AirDNA projects $112/night at 75% occupancy ($30,680). Airbtics projects $115/night at 74% occupancy ($31,082). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 75% occupancy rate, $112 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,720$32,978$42,652$48,270
Occupancy63%76%90%96%
Nightly Rate$101$116$125$132

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
Allegro | TBFT 1314

No image available

$36,506
$113
87%
222$35✅✅❌Y / Y⭐️ 4.7 (94)
No cleaning fee | Large & Confortable | 3211

No image available

$39,031
$124
86%
222$0✅✅❌Y / Y⭐️ 4.8 (82)
No Cleaning | Florida Landscape | TBS 1202

No image available

$33,719
$111
83%
222$0✅✅❌Y / Y⭐️ 4.7 (158)
No Cleaning fee | Blue Orchids Two bedroom | 4311

No image available

$33,877
$104
89%
222$0✅✅❌Y / Y⭐️ 4.5 (144)
Near Discovery Cove - SeaWorld | #1112

No image available

$37,785
$116
89%
222$0✅✅❌Y / Y⭐️ 4.6 (97)
Perfect location near Sea World and Disney

No image available

$37,353
$96
99%
221$120✅✅❌Y / Y⭐️ 4.8 (181)
Green Forest 2 Bedroom Apartment | TBSE 5111

No image available

$35,103
$121
78%
222$50✅✅❌Y / Y⭐️ 4.5 (69)
Sunshine State of Mind | 1114

No image available

$34,660
$111
84%
222$45✅✅❌Y / Y⭐️ 4.6 (78)
Excelente apartamento de 2 quartos. Reformado.

No image available

$25,951
$73
89%
221$125✅❌❌Y / Y⭐️ 4.8 (245)
Great place near Disney

No image available

$28,389
$83
90%
222$107✅✅❌Y / Y⭐️ 4.7 (340)
Hidden Gem on International Drive | 3202

No image available

$30,307
$112
73%
222$25✅✅❌Y / Y⭐️ 4.5 (129)
2 Bed Condo near Sea World, Disney

No image available

$34,790
$98
92%
222$109✅✅❌Y / Y⭐️ 4.7 (404)
No cleaning fee | Luxurious near the parks | 1213

No image available

$48,331
$139
95%
222$0✅✅❌Y / Y⭐️ 4.8 (79)
Peacefull retreat By Discovery Cove | 2203

No image available

$28,279
$111
69%
222$25✅✅❌Y / Y⭐️ 4.7 (74)
SPECTACULAR Apt near Disney & Universal Parks

No image available

$38,911
$116
91%
223$115✅✅❌Y / Y⭐️ 4.6 (140)
BEST DEAL! Amazing apt great location near parks

No image available

$40,463
$122
90%
223$115✅✅❌Y / Y⭐️ 4.7 (43)
1200 Sq.Ft. of SPACE TOWNHOME by SeaWorld

No image available

$18,369
$132
31%
232$95✅✅❌Y / Y⭐️ 4.4 (61)
Oaks on I-Drive | 4212

No image available

$28,675
$122
63%
222$25✅✅❌Y / Y⭐️ 4.8 (25)
By the Waves | 3214

No image available

$31,694
$125
68%
222$35✅✅❌Y / Y⭐️ 4.8 (47)
Great location close to Disney

No image available

$35,928
$91
100%
221$120✅✅❌Y / Y⭐️ 4.9 (142)
Perfect location near Disney and Universal

No image available

$34,914
$89
100%
221$120✅✅❌Y / Y⭐️ 4.8 (132)
Comfortable and Nice Apt-Best Location!

No image available

$36,600
$99
96%
222$150✅✅❌Y / Y⭐️ 4.8 (258)
Townhome | No Cleaning fee | #6102

No image available

$39,223
$137
71%
232$95✅✅❌Y / Y⭐️ 4.2 (49)
By the Greens | 5214

No image available

$25,451
$114
61%
222$0✅✅❌Y / Y⭐️ 5 (16)
Coastal Cove | 3212

No image available

$33,402
$117
78%
222$0✅✅❌Y / Y⭐️ 5 (18)
Bella Vista #2 | 1203

No image available

$43,152
$131
90%
222$0✅✅❌Y / Y⭐️ 0 (12)
Renovated apt, 2 bedrooms, great location.

No image available

$29,055
$81
98%
222$0✅✅❌Y / Y⭐️ 0 (12)
Cozy apartment on international Drive.

No image available

$13,988
$98
39%
222$0✅❌❌N / Y⭐️ 4.8 (12)
Bella Vista # 1 | 1103

No image available

$26,815
$99
74%
222$0✅✅❌Y / Y⭐️ 0 (12)
Holiday Condo in Orlando

No image available

$25,036
$120
57%
222$0✅✅❌Y / Y⭐️ 0 (19)
Sunrise Dreams | 1101

No image available

$32,414
$123
72%
222$0✅✅❌Y / Y⭐️ 0 (8)
2 bd with kitchen | Parc Corniche

No image available

$31,312
$145
59%
222$0✅✅❌Y / Y⭐️ 4.8 (7)
AMAZING LOCATION By SeaWorld | Sleeps up to 8

No image available

$36,706
$131
63%
222$75✅✅❌Y / Y⭐️ 4.3 (61)
FAMILY RETREAT | UNBEATABLE LOCATION /TBD2

No image available

$36,073
$129
67%
222$75✅✅❌Y / Y⭐️ 4.5 (157)
GREEN FOREST - 2-Bedroom/2-Bath Corner unit

No image available

$31,887
$132
66%
222$0✅✅❌Y / Y⭐️ 4.5 (19)
Bright Sunrise | Stunning VIEWS | 2 Bdrm | 2 bath

No image available

$22,956
$128
49%
222$0✅✅❌Y / Y⭐️ 4.6 (44)
COZY ENTIRE APARTMENT in Orlando /TBD

No image available

$27,773
$124
53%
222$75✅✅❌Y / Y⭐️ 4.5 (102)
Affordable & close to Sea World 2-BR sleeps 8/TBSE

No image available

$29,463
$115
70%
222$0✅✅❌Y / Y⭐️ 4 (3)
Lovely 2 Bedroom Condo with pool.

No image available

$22,387
$102
60%
223$0✅✅❌N / N⭐️ 5 (2)

Return Metrics

-27.13% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$184,736-$369,472-$554,208-$738,944-$923,680-$1,847,361-$5,542,085
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,345,181$2,345,181$2,345,181$2,345,181$2,345,181$2,345,181$2,345,181
Down Payment$586,295$586,295$586,295$586,295$586,295$586,295$586,295
Property Appreciation$87,944$178,526$271,827$367,926$466,908$1,008,182$4,183,987
Total Return$2,834,685$2,740,531$2,649,095$2,560,458$2,474,704$2,092,298$1,573,378

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-27.13%

Cap Rate

0.44%

Return on Investment

-9.98%

property-location

6411 Parc Corniche Dr Orlando, Florida, 32821

2 bed • 2 bath • 4 guests

Est. $14,061/mo

Agent

This property is for sale!

Contact Agent

Orlando

Guide

Zoning

Market

Guide


Laws


Market Data

-112

Airbnb Investor Score

-$184,736

Annual Profit

0.4%

Cap Rate

-27.1%

Cash on Cash

$30,680

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $112/night at 75% occupancy ($30,680.49). Airbtics projects $115/night at 74% occupancy ($31,082).

Top 51% of comparables

Top 61% 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.

$31,957

Avg annual revenue

74%

Avg occupancy rate

$115

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

$25k

$35k

$50k

Sign up to see the data on 40 all comparables

-$184,736

Profit

Revenue

$30,680

Operating Expenses

$17,668

Operating Income

$13,012

Mortgage & Taxes

$197,748

Profit (Cash Flow)

-$184,736

$680,740

Cash Investment

Down Payment

$586,295

Renos & Furnishing

$6,500

Closing Costs

$87,944

Total

$680,740

DSCR Ratio

Weak

0.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-27.13%

Cap Rate

0.44%

Profit (Cummulative)

-$184,736

$2,345,182

$6,500

$87,944

$0

Total Gain

-$67,993

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

$139,131

Deductible property tax

$29,022

Your total deduction

$865,456

Your adjusted annual income

$150,000 - $865,456 = -$715,456


Taxes on -$715,456 (30%)

-$214,637

Your old tax bill

$45,000

Your new tax bill

-$214,637


Estimated tax savings

$259,637

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:

17,758 sqft

Year built:

1997

Size:

9,796 sqft

Type:

OTHER

Parking:

8

Heating:

Forced Air Unit

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: Hotel
  • Stories: 2
  • Lot size: 17,758 sqft
  • Building area: 9,796 sqft
  • Garage: No
  • Heating: Forced air unit
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: P-D
  • Land Use: Commercial
  • Parcel Number: 13-24-28-6283-00-100
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $1,231,269
  • County Est. Land Value: $299,792
  • Assessed Land Value: $299,792
  • County Est. Structure Value: $931,477
  • Market Estimate: -


🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service