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 7008 Tripoli Way, Orlando, FL 32822

4 bed • 2 bath • 12 guests • $355,000

BNB

Calc

Annual Revenue

$26,133

Profit (Cash Flow)

-$14,891

Cap Rate

2.6%

Annual Revenue

$26,133

AirDNA projects $135/night at 53% occupancy ($26,133). Airbtics projects $239/night at 66% occupancy ($57,613). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $135 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,240$51,196$90,925$147,861
Occupancy51%67%83%89%
Nightly Rate$157$202$288$440

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
Agradable casa 4 habitaciones aparcaderos gratis

No image available

$30,878
$102
73%
421$98❌❌❌Y / Y⭐️ 4.8 (159)
4br Blissful Living with Pool, Bonfire and Grill

No image available

$100,042
$348
74%
426$200✅❌✅Y / Y⭐️ 4.7 (58)
Close to Disney World /UCF/10 Guest /Pool/ Laundry

No image available

$55,045
$173
82%
422$249✅✅❌Y / Y⭐️ 4.8 (94)
House with pool 9 min to Ventura Country Club

No image available

$88,034
$279
86%
443$200✅❌❌Y / Y⭐️ 5 (43)
Fully Renovated Pool home sleeps 10

No image available

$70,868
$287
66%
423$140✅❌❌Y / Y⭐️ 4.8 (92)
*Lakefront Pool Home *paddleboard*kayak*game room*

No image available

$86,888
$292
77%
423$180✅❌❌Y / Y⭐️ 4.9 (171)
Casa Luna - Unique Lake house

No image available

$50,170
$265
45%
442$255❌❌✅Y / Y⭐️ 5 (21)
Brookwater Circle

No image available

$22,839
$120
52%
4230$200✅❌✅Y / Y⭐️ 5 (7)
Beautiful Home Close to Shops•Airport•Parks & More

No image available

$49,494
$155
77%
421$190❌❌✅Y / Y⭐️ 4.7 (45)
Lakeview 4 bedroom home minutes from MCO Airport

No image available

$50,845
$151
89%
425$150❌❌❌Y / Y⭐️ 4.7 (42)
Hidden Gem 5min From MCO!

No image available

$25,253
$166
39%
421$75❌❌❌Y / Y⭐️ 4.8 (31)
Mi casa su casa!

No image available

$37,471
$158
61%
432$180❌❌❌Y / Y⭐️ 5 (127)
Freshly renovated, modern 4-bdrm with free parking

No image available

$38,327
$154
60%
421$125❌❌❌Y / Y⭐️ 4.5 (65)
Vintage Pool House with Gameroom

No image available

$54,413
$174
79%
422$180✅❌❌Y / Y⭐️ 4.5 (30)
Pet-friendly House near Everything!

No image available

$82,153
$258
87%
423$0✅❌✅Y / Y⭐️ 4.8 (58)
Spacious Hme Nr Disney No Service Fee!Pet Friendly

No image available

$25,416
$124
56%
421$0❌❌✅Y / Y⭐️ 4.7 (7)
#LakeBeachKayaksHotTub

No image available

$91,497
$444
54%
432$249❌✅✅Y / Y⭐️ 4.9 (132)
Villa Pilar | KingBed • Outdoor Kitchen & Dining

No image available

$81,479
$315
67%
432$350✅❌❌Y / Y⭐️ 5 (26)
Orlando Airport luxury house

No image available

$81,036
$537
40%
431$180✅✅✅Y / Y⭐️ 4.8 (32)
Close To UCF & The Airport; Renovated and Relaxing

No image available

$41,406
$159
67%
422$200❌❌❌Y / Y⭐️ 4.7 (63)
Modern Oasis: Luxury Retreat on a Private Lake

No image available

$85,836
$440
53%
44180$65✅✅✅Y / Y⭐️ 4.8 (94)
"Sunshine State Serenity"

No image available

$64,058
$198
84%
421$175❌❌✅Y / Y⭐️ 4.7 (12)
The Magic City #Orlando #Disney #MCO

No image available

$56,919
$243
64%
422$0✅❌❌Y / Y⭐️ 5 (41)
Downtown Orlando Garden House

No image available

$31,384
$175
49%
422$0❌❌✅Y / Y⭐️ 5 (7)
Modern Oasis - 4B in the Heart of Downtown Orlando

No image available

$29,066
$209
38%
422$0❌❌❌Y / Y⭐️ 4.8 (21)
4Bd/2Ba Spacious, Pet friendly Universal, Disney

No image available

$61,645
$206
76%
421$120❌❌✅Y / Y⭐️ 4.2 (13)
King bd | Charming 2 story cottage w/ Private Yard

No image available

$84,490
$513
45%
4330$0❌❌✅Y / Y⭐️ 4.8 (13)
Central Location in Orlando near DT and Universal

No image available

$31,282
$152
43%
421$250❌❌✅Y / Y⭐️ 4.3 (33)
Peaceful 4 bed / 2 bath cabin by DT Orlando

No image available

$45,711
$139
83%
4230$200❌❌✅Y / Y⭐️ 4.5 (8)
Luxury 4BR Home at Ventura Golf and Country Club

No image available

$47,627
$143
91%
431$0❌❌❌Y / Y⭐️ 0 (0)
Spacious Home w Garden, BBQ and Games at Golf Club

No image available

$54,900
$164
88%
431$229❌❌❌Y / Y⭐️ 0 (0)
MCO Grand Deluxe Art Oasis

No image available

$68,886
$190
92%
431$135❌❌❌Y / Y⭐️ 5 (15)
Orlando’s RY House and Pool.

No image available

$55,865
$212
72%
431$0✅❌❌N / Y⭐️ 4.9 (17)
Orlando Vacation Rental w/ Private Pool & Backyard

No image available

$38,120
$215
46%
4330$310✅❌❌Y / Y⭐️ 5 (1)
Peaceful House in Orlando

No image available

$59,182
$165
98%
432$0❌❌❌Y / Y⭐️ 0 (2)
King bd | Charming 2-Storey Cottage w PrivateYard

No image available

$71,987
$221
89%
4330$0❌❌✅Y / Y⭐️ 5 (9)
Entire House-Orlando-Near Airport and Downtown

No image available

$40,056
$120
88%
437$200❌❌✅Y / Y⭐️ 4.8 (14)
The Reserve - Elegant Town Charm with Hot Tub

No image available

$114,995
$450
66%
432$140❌✅❌Y / Y⭐️ 4.8 (12)

Return Metrics

-16.15% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$14,891-$29,782-$44,673-$59,565-$74,456-$148,912-$446,738
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$284,000$284,000$284,000$284,000$284,000$284,000$284,000
Down Payment$71,000$71,000$71,000$71,000$71,000$71,000$71,000
Property Appreciation$10,650$21,619$32,918$44,555$56,542$122,090$506,678
Total Return$350,758$346,836$343,244$339,990$337,085$328,177$414,939

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-16.15%

Cap Rate

2.55%

Return on Investment

-0.81%

property-location

7008 Tripoli Way Orlando, FL, 32822

4 bed • 2 bath • 12 guests

Est. $1,703/mo

Agent

This property is for sale!

Contact Agent

Orlando

Guide

Zoning

Market

Guide


Laws


Market Data

-63

Airbnb Investor Score

-$14,891

Annual Profit

2.6%

Cap Rate

-16.2%

Cash on Cash

$26,133

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $135/night at 53% occupancy ($26,133.2). Airbtics projects $239/night at 66% occupancy ($57,613).

Top 71% of comparables

Top 88% 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.

$56,919

Avg annual revenue

66%

Avg occupancy rate

$239

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

$50k

$85k

$115k

Sign up to see the data on 40 all comparables

-$14,891

Profit

Revenue

$26,133

Operating Expenses

$17,077

Operating Income

$9,056

Mortgage & Taxes

$23,947

Profit (Cash Flow)

-$14,891

$92,150

Cash Investment

Down Payment

$71,000

Renos & Furnishing

$10,500

Closing Costs

$10,650

Total

$92,150

DSCR Ratio

Weak

0.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-16.15%

Cap Rate

2.55%

Profit (Cummulative)

-$14,891

$284,000

$10,500

$10,650

$0

Total Gain

-$754

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

$16,849

Deductible property tax

$3,514

Your total deduction

$93,468

Your adjusted annual income

$150,000 - $93,468 = $56,532


Taxes on $56,532 (30%)

$16,960

Your old tax bill

$45,000

Your new tax bill

$16,960


Estimated tax savings

$28,040

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -