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 718 Maguire Blvd, Orlando, FL, 32803

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$38,650

Profit (Cash Flow)

$19,946

Cap Rate

Infinity%

Annual Revenue

$38,650

AirDNA projects $208/night at 61% occupancy ($46,342). Airbtics projects $143/night at 74% occupancy ($38,650). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, $143 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,582$35,303$49,535$71,954
Occupancy66%72%84%93%
Nightly Rate$114$126$152$202

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
The Modern Zen in the Heart of Downtown Orlando
$50,352
$257
49%
221$125❌✅✅Y / Y⭐️ 5 (53)
Colonialtown Bungalow
$53,601
$173
83%
212$55❌❌✅Y / Y⭐️ 5 (78)
Tranquil Hideaway: 2-Bedroom Retreat near Mills/50
$29,617
$101
73%
211$125❌❌✅Y / Y⭐️ 5 (30)
Charming 2BR Cottage, Downtown Orlando
$49,246
$130
98%
211$90❌❌❌Y / Y⭐️ 5 (95)
Trendy 3 Bed w/workspace ☼ Heart of DT Orlando!
$34,089
$128
66%
211$109❌❌❌Y / Y⭐️ 5 (284)
The Pineapple Express
$28,853
$126
58%
212$100❌❌❌Y / Y⭐️ 5 (93)
King/Queen Bungalow w/ porch | central vibey area
$47,874
$125
99%
222$99❌❌❌Y / Y⭐️ 5 (173)
“The Clementine” Boho Home in Orlando’s Food Scene
$23,840
$93
64%
211$50❌❌❌N / Y⭐️ 5 (230)
I'm On Vacation - Vibey, Fun, & Bright Dtown Spot
$39,993
$119
86%
212$110❌❌❌Y / Y⭐️ 5 (150)
Downtown house W backyard walking distance to bars
$32,476
$97
81%
212$100❌❌❌N / N⭐️ 5 (168)
Cozy downtown!2bdr 2ba pets r FREE
$38,698
$121
85%
223$80❌❌✅Y / Y⭐️ 5 (209)
Private pool home near Downtown
$41,049
$115
93%
213$105✅❌✅Y / Y⭐️ 5 (128)
Brand New Petfriendly Home W/ Home Theater&Hot Tub
$77,074
$386
50%
221$211❌✅✅Y / Y⭐️ 0 (1)
Walk to bars, coffee, eateries-King bed-workspace
$32,253
$117
69%
211$105❌❌✅Y / N⭐️ 5 (44)
Stunning Modern Home in Hip Enclave near DT
$64,428
$250
67%
223$159❌❌❌Y / Y⭐️ 5 (51)
Cozy Duplex in Orlando's Heart
$39,507
$109
98%
217$95❌❌✅Y / Y⭐️ 5 (25)
Cutest Cottage in Thornton Park 2 Bedroom
$27,577
$202
36%
212$80❌❌✅Y / Y⭐️ 4.5 (16)
The Bungaloo Doghouse
$47,225
$148
87%
213$90❌❌✅Y / Y⭐️ 4.5 (39)
Ridgewood Retreat | 2-BR Guesthouse in DT Orlando
$38,118
$146
68%
212$65❌❌❌Y / Y⭐️ 5 (61)
Balcony lakeside retreat perfect peaceful escape
$32,645
$128
68%
211$45❌❌❌Y / Y⭐️ 4.5 (27)
Charming Walkable Attic Bungalow near Lake Eola
$32,208
$119
72%
211$25❌❌❌Y / Y⭐️ 5 (56)
Walk to restaurants & Lake Eola
$21,521
$98
60%
211$0❌❌✅Y / Y⭐️ 5 (209)
★Modern DT 2/1👑King Bed✔Long Stays⚡️WiFi📺Netflix★
$42,992
$140
80%
211$105❌❌❌Y / Y⭐️ 5 (138)
Boho DT Home | King Bed | Long Stays | WiFi
$38,034
$125
76%
211$105❌❌❌Y / Y⭐️ 5 (73)
Renovated Comfy Downtown Orlando Duplex. Sleeps 8.
$34,306
$115
74%
221$90❌❌❌Y / Y⭐️ 5 (107)
Stylish Duplex walkTO Lake Eola Orlando. Sleeps 8
$44,932
$137
84%
221$85❌❌❌Y / Y⭐️ 5 (141)
The Endless Summer | Minutes to Universal Studios
$29,328
$92
79%
213$120❌❌✅Y / Y⭐️ 4.5 (44)
The Modern Oasis close to Downtown Orlando!
$41,979
$165
66%
211$125❌❌❌N / Y⭐️ 5 (93)
French Broad Downtown Orlando
$55,235
$187
80%
223$200❌❌❌Y / Y⭐️ 5 (45)
Cozy Downtown Living sleeps 8 w/ Free Parking
$45,835
$162
71%
211$115❌❌✅Y / Y⭐️ 5 (50)
Thornton Park Historic Bungalow
$34,097
$141
61%
212$120❌❌❌Y / Y⭐️ 5 (134)
Heart of Orlando! Cozy & stylish in Baldwin Park
$35,747
$105
90%
211$80❌❌✅Y / Y⭐️ 4.5 (51)
The Bungalow on Shine II in Downtown Orlando
$35,038
$105
82%
221$120❌❌❌Y / Y⭐️ 5 (68)
Historic Home- Downtown Orlando
$36,677
$114
84%
211$60❌❌❌Y / Y⭐️ 5 (41)
Mid Century Modern Gem - Orlando
$32,537
$127
70%
212$0❌❌❌Y / Y⭐️ 5 (136)
The Veranda - Pink Cottage
$50,967
$206
66%
221$50✅❌✅Y / Y⭐️ 4.5 (324)
Best Location Downtown Near Lake Eola / Thornton
$35,578
$171
54%
222$125❌❌✅Y / Y⭐️ 5 (88)
Vibrance & Views on Main | Free Prkg | Balcony
$40,239
$149
69%
222$125❌❌❌Y / Y⭐️ 5 (46)
Foodie Lovers Walkable Mills50 - Sleeps 10
$25,825
$98
72%
211$0❌❌❌Y / Y⭐️ 5 (77)
Family-Friendly Guest House | Walk to Downtown!
$41,517
$118
95%
224$120❌❌❌Y / Y⭐️ 5 (24)

Return Metrics

319.12% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$19,945$39,891$59,836$79,782$99,728$199,456$598,368
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$19,945$39,891$59,836$79,782$99,728$199,456$598,368

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

319.12%

Cap Rate

∞%

Return on Investment

319.12%

property-location

718 Maguire Blvd Orlando, Florida, 32803

2 bed • 1 bath • 4 guests

Est. $0/mo

Agent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide


Laws


Market Data

Infinity

Airbnb Investor Score

$19,945

Annual Profit

Infinity%

Cap Rate

319.1%

Cash on Cash

$38,650

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $208/night at 61% occupancy.Projected nightly rate is $143/night at 74% occupancy.

Top 46% of comparables

Top 33% 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.

$39,577

Avg annual revenue

74%

Avg occupancy rate

$143

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

$40k

$60k

$80k

Sign up to see the data on 40 all comparables

$19,946

Profit

Revenue

$38,650

Operating Expenses

$18,705

Operating Income

$19,946

Mortgage & Taxes

$0

Profit (Cash Flow)

$19,946

$6,250

Cash Investment

Down Payment

$0

Renos & Furnishing

$6,250

Closing Costs

$0

Total

$6,250

DSCR Ratio

Weak

0.00

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

319.12%

Cap Rate

∞%

Profit (Cummulative)

$19,946

-$0

$6,250

$0

$0

Total Gain

$19,946

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

$0

Deductible property tax

$0

Your total deduction

-$19,083

Your adjusted annual income

$150,000 - -$19,083 = $169,083


Taxes on $169,083 (30%)

$50,725

Your old tax bill

$45,000

Your new tax bill

$50,725


Estimated tax savings

-$5,725

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

🤩

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