BNBCalc Short Term Rental Investment Analysis 7524 Seurat St, Orlando, FL, 32819

3 bed • 2 bath • 9 guests • $300,000

BNB

Calc

Annual Revenue

$51,266

Profit (Cash Flow)

$10,684

Cap Rate

10.3%

Annual Revenue

$51,266

AirDNA projects $319/night at 44% occupancy ($51,265). Airbtics projects $273/night at 54% occupancy ($53,844). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 44% occupancy rate, $319 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,565	$45,304	$97,717	$146,630
Occupancy	30%	48%	76%	100%
Nightly Rate	$221	$256	$342	$391

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1bd condo in the heart of Orlando	$55,824	$403	35%	3	3	5	$100	✅	✅	✅	Y / N	⭐️ 0 (0)
Villa for 12 close to amusement parks & outlets	$55,632	$152	100%	3	1	5	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
(85) AMAZING* 3 Suites Convention-Universal-Disney	$52,289	$190	74%	3	3	1	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (76)
Vacaciones en Orlando - 3 habitaciones - 12 pers.	$30,235	$217	33%	3	3	6	$100	✅	✅	✅	Y / Y	⭐️ 5 (1)
Apartamento Westgate Lakes 3 habitaciones	$143,106	$391	100%	3	3	4	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Your cozy condo in Orlando	$56,217	$186	82%	3	2	3	$120	✅	✅	✅	Y / Y	⭐️ 4.9 (341)
3 Bedroom Resort Villa, Orlando, Florida	$35,685	$150	65%	3	3	7	$0	✅	✅	✅	Y / Y	⭐️ 5 (4)
Westgate Lakes Resort and Spa: 3-BR, Sleeps 12	$82,350	$375	60%	3	3	5	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (12)
Relax at the Heated Pool* 3 Suites Convention-Universal-Disney (19)	$71,501	$296	66%	3	4	1	$0	✅	✅	✅	Y / Y	⭐️ 4 (3)
Patriotic Orlando 4th of July	$137,250	$375	100%	3	3	1	$0	✅	✅	✅	Y / N	⭐️ 4 (1)
Westgate Lakes Resort-3bedroom	$39,737	$329	33%	3	3	7	$100	✅	✅	✅	Y / N	⭐️ 5 (1)
Awesome 2-Br Villa, minutes to DisneyWorld!	$52,211	$317	45%	3	3	7	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Villa Suite Orlando Florida Near all Theme Parks!	$42,260	$251	46%	3	3	7	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
3 bedroom Condo at Westgate Lakes Resort & Spa	$61,488	$525	32%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Apartamento en Orlando	$36,707	$118	85%	3	3	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Luxury 3 Suites Townhouse. Near Universal & Disney Heated Pool	$42,870	$221	53%	3	4	1	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (85)
Westgate Lakes Resort and Spa	$109,800	$300	100%	3	3	6	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Book your next family vacation at Westgate Resorts	$89,670	$350	70%	3	3	7	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Spring Break Westgate Lakes Resort&Spa 4/25-5/2	$49,654	$399	34%	3	3	7	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Great Orlando resort sleeps 12	$19,512	$130	41%	3	3	7	$0	✅	❌	❌	N / N	⭐️ 5 (1)
Luxury Townhouse * Heated Pool * Near Universal, Disney & Convention.	$44,534	$224	50%	3	4	1	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (40)
Three-Bedroom Villa, Westgate Lakes Resort and Spa	$94,062	$257	100%	3	3	7	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
(11) REMODELED Resort Home Sleep 12+ UniversalArea	$44,723	$225	50%	3	4	1	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (55)
(166) NEW Ultra Modern & Super clean 3 full suites	$63,672	$222	74%	3	3	1	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (61)
Exuberante paraíso tropical frente al lago-3Hab	$31,726	$255	34%	3	3	7	$0	✅	✅	❌	Y / Y	⭐️ 4 (1)
Apartamento seguro en Orlando	$86,010	$225	100%	3	4	3	$35	❌	✅	✅	Y / N	⭐️ 0 (0)
Vista Cay Luxury Loft	$68,640	$246	66%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (146)
Luxury Resort Living near ALL Orlando Theme Parks!	$52,704	$144	100%	3	3	7	$100	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
Modern 3bedroom Apartment at Resort with Amenities	$21,228	$145	40%	3	3	4	$95	✅	✅	❌	Y / N	⭐️ 0 (0)
Luxury & Cozy 3 Bedroom Apt next to Disney World	$109,800	$300	100%	3	3	5	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)

Return Metrics

13.78% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,684	$21,368	$32,052	$42,736	$53,420	$106,840	$320,521
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$319,684	$339,638	$359,870	$380,388	$401,202	$510,015	$1,048,700

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.78%

Cap Rate

10.3%

Return on Investment

29.2%

7524 Seurat St Orlando, Florida, 32819

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$158,200

Zestimate

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$10,684

Annual Profit

10.3%

Cap Rate

13.8%

Cash on Cash

$51,266

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $319/night at 44% occupancy.Projected nightly rate is $273/night at 54% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$52,876

Avg annual revenue

54%

Avg occupancy rate

$273

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

$55k

$100k

$145k

$10,684

Profit

Revenue

$51,266

Operating Expenses

$20,345

Operating Income

$30,921

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$10,684

$77,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,500

Closing Costs

$9,000

Total

$77,500

DSCR Ratio

Strong

1.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.78%

Cap Rate

10.3%

Return on Investment

29.2%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$24,888

Your adjusted annual income

$150,000 - $24,888 = $125,112

Taxes on $125,112 (30%)

$37,534

Your old tax bill

$45,000

Your new tax bill

$37,534

Estimated tax savings

$7,466

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:

1,214 sqft

Year built:

1994

Size:

1,193 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
8755 The Esplanade	3	2	2,549	-	3,135	2005	$720,000	-
7524 Seurat St	3	2	1,193	-	1,342	1994	$0	-
8737 The Esplanade	3	2	2,730	-	1,843	2002	$0	-
8801 Latrec Ave	2	2	1,003	-	1,023	1994	$250,000	-
7524 Seurat St	3	2	1,193	-	1,214	1994	$0	-
7524 Seurat St	3	2	1,193	-	1,214	1994	$0	-
7606 Pissarro Dr	3	2	1,193	-	1,214	1994	$0	524
7606 Pissarro Dr	3	2	1,193	-	1,214	1994	$0	612
7606 Pissarro Dr	3	2	1,193	-	1,214	1994	$255,000	6
7606 Pissarro Dr	3	2	1,193	-	1,214	1994	$240,000	5

Property Details

MLS Status: N/A

Property Use: Condominium Unit (Residential)

Stories: -

Lot size: 1,214 sqft

Building area: 1,193 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 35-23-28-7837-12-105

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $184,900

County Est. Land Value: $36,980

Assessed Land Value: $36,980

County Est. Structure Value: $147,920

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
07/09/21	$215,000	70%	Diana A Hussain
10/28/15	$115,000	100%	Freddy Sandoval, Mirtha Zambrano
10/24/12	$90,000	100%	Great Future Inc
06/06/12	$61,100	100%	Federal National Mortgage Association
04/27/05	$242,600	80%	Santiago Restrepo, Luz Restrepo

Ownership

Name: Diana A Hussain

Owner Occupied: No

Owner Mailing Address: 9239 Bayway Dr, Orlando, FL 32819

Years Owned: 41

Home Equity: $123,500

Mortgage Balance Remaining: $150,500

Financed amount: 80%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Schools

Middle School: Southwest Middle School with 5/10 star rating
High School: Cornerstone Charter Academy High School with 7/10 star rating