BNBCalc Short Term Rental Investment Analysis 648 W Swoope Ave, Winter Park, FL 32789

3 bed • 1 bath • 9 guests • $2,600

BNB

Calc

Annual Revenue

$50,926

Profit (Cash Flow)

$30,450

Cap Rate

1177.9%

Annual Revenue

$50,926

AirDNA projects $200/night at 84% occupancy ($61,360). Airbtics projects $191/night at 73% occupancy ($50,925). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, $191 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,636	$49,168	$70,668	$99,126
Occupancy	61%	75%	88%	93%
Nightly Rate	$137	$173	$211	$281

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 BR minutes walk to Park Avenue	$43,730	$194	60%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Mills House @WP. Sleeps 11 Renovated. Queen beds	$55,946	$211	69%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (127)
Stylish newly updated home in Winter Park	$85,901	$277	82%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (84)
A Rare Jewel in the heart of Winter park. Can walk	$86,604	$393	60%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (109)
WINTER PARK TOWNHOUSE - NEAR DOWNTOWN & PARKS	$50,799	$248	52%	3	4	1	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Spacious Home with Pool & Hot Tub near Downtown	$81,620	$320	67%	3	2	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (84)
3brdrm home near Downtown Orlando and Winterpark	$37,488	$150	62%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Modern 3/2 in Ivanhoe Village - Power is On!	$38,689	$115	88%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (82)
Bonheur Ala Maison - Boasts beauty comfort extras	$72,334	$205	94%	3	2	3	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (100)
Renovated College Park home Sleeps10 close to WP	$42,026	$138	77%	3	2	1	$95	❌	❌	✅	Y / Y	⭐️ 4.7 (95)
Luxury Villa, 3bed/2bath Great Location with Pool	$49,487	$170	79%	3	2	2	$110	✅	❌	❌	Y / Y	⭐️ 4.8 (120)
Maison Luxe	$47,534	$145	88%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (76)
GardenHouse @AudubonPark Sleeps 8	$49,599	$169	76%	3	2	1	$112	❌	❌	❌	Y / Y	⭐️ 5 (86)
Cozy College Park Duplex @Lake Fairview. Sleeps7	$30,164	$93	81%	3	2	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (98)
Old World Charm of College Park/Winter Park	$30,299	$177	46%	3	2	2	$35	❌	❌	❌	Y / Y	⭐️ 4.9 (175)
Winter Park Pearl 6 min drive to historic Park Ave	$32,362	$148	55%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (363)
Modern 3/1 in Ivanhoe Village - TrendyHome	$43,503	$128	90%	3	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (122)
Winter Park - 3br 2bath home	$55,204	$229	65%	3	2	5	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
Private Luxury Pool / Swim up bar / Smart-home	$155,389	$433	96%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 4.8 (151)
Cute & cozy 3BR/2BA house minutes from DT Orlando	$46,725	$140	88%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (93)
Lakefront Paradise Near Attractions	$137,135	$504	72%	3	4	2	$280	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Cheerful 3 Bed home with pool Winter Park/Maitland	$65,716	$211	84%	3	2	2	$110	✅	❌	❌	Y / Y	⭐️ 4.8 (55)
Orlando Lakefront clubhouse	$37,654	$171	57%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.7 (65)
Relaxing 3 bedroom home with free parking & Wi-Fi	$19,584	$117	41%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Kingswood Cottage	$42,982	$123	93%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (47)
The Sunrise House	$48,803	$178	72%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (38)
Aloha Yellowha - visit our summer home get away!	$31,411	$136	57%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
LUXURY 𝕄𝕚𝕕 ℂ𝕖𝕟𝕥𝕦𝕣𝕪 𝕄𝕠𝕕𝕖𝕣𝕟 ᴠᴀᴄᴀᴛɪᴏɴ in 𝒲𝒾𝓃𝓉𝑒𝓇 𝒫𝒶𝓇𝓀	$47,651	$202	62%	3	3	30	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (95)
Cozy Winter Park Home	$58,457	$199	76%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (38)
Relaxed Renovated Bungalow Near Orlando Downtown!	$37,627	$139	70%	3	2	4	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (84)
Luxury 3BD in Downtown Orlando	$36,739	$105	93%	3	2	3	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Cheerful 3 Bdrm Home with free parking on premises	$29,094	$132	58%	3	2	5	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
★Modern DT Home★King Bed☀️Patios✔Long Stays⚡️WiFi★	$42,914	$136	83%	3	3	1	$133	❌	❌	❌	Y / Y	⭐️ 5 (162)
Cozy Retreat 3Bed/2Bath Home	$72,213	$187	95%	3	2	30	$199	❌	❌	❌	Y / Y	⭐️ 5 (3)
Charming Retreat In Winter Park	$69,094	$229	77%	3	2	2	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (55)
Smart Home Winter Park 3 Bedroom 2 bath	$42,438	$215	52%	3	2	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (3)
Home away from home	$49,804	$196	63%	3	3	2	$190	✅	❌	✅	Y / Y	⭐️ 4.5 (37)
Charming Bungalow in Winter Park	$27,197	$75	92%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (21)
Lakewood Luxury 3/2 Home w Sunroom	$48,038	$175	75%	3	2	21	$200	❌	❌	✅	Y / Y	⭐️ 5 (6)
Walk to Park Ave & The WP Village!	$54,995	$159	92%	3	3	30	$125	✅	❌	✅	Y / Y	⭐️ 5 (43)

Return Metrics

344.14% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$30,450	$60,900	$91,350	$121,800	$152,251	$304,502	$913,506
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,080	$2,080	$2,080	$2,080	$2,080	$2,080	$2,080
Down Payment	$520	$520	$520	$520	$520	$520	$520
Property Appreciation	$78	$158	$241	$326	$414	$894	$3,710
Total Return	$33,128	$63,658	$94,191	$124,727	$155,265	$307,996	$919,817

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

344.14%

Cap Rate

1,177.9%

Return on Investment

345.31%

648 W Swoope Ave Winter Park, FL, 32789

3 bed • 1 bath • 9 guests

Purchase Price

Est. $12/mo

This property is for sale!

Contact Agent

11429

Airbnb Investor Score

$30,450

Annual Profit

1177.9%

Cap Rate

344.1%

Cash on Cash

$50,926

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $200/night at 84% occupancy.Projected nightly rate is $191/night at 73% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$53,373

Avg annual revenue

73%

Avg occupancy rate

$191

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

$20k

$65k

$110k

$155k

$30,450

Profit

Revenue

$50,926

Operating Expenses

$20,300

Operating Income

$30,626

Mortgage & Taxes

$175

Profit (Cash Flow)

$30,450

$8,848

Cash Investment

Down Payment

$520

Renos & Furnishing

$8,250

Closing Costs

$78

Total

$8,848

DSCR Ratio

Strong

174.62

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

344.14%

Cap Rate

1,177.9%

Return on Investment

345.31%

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

$123

Deductible property tax

$26

Your total deduction

-$29,054

Your adjusted annual income

$150,000 - -$29,054 = $179,054

Taxes on $179,054 (30%)

$53,716

Your old tax bill

$45,000

Your new tax bill

$53,716

Estimated tax savings

-$8,716

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: No

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: -