BNBCalc Short Term Rental Investment Analysis 767 Panical Dr, Apopka, FL 32703

3 bed • 2 bath • 9 guests • $2,365

BNB

Calc

Annual Revenue

$36,586

Profit (Cash Flow)

$17,991

Cap Rate

767.5%

Annual Revenue

$36,586

AirDNA projects $187/night at 67% occupancy ($45,761). Airbtics projects $159/night at 63% occupancy ($36,586). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 63% occupancy rate, $159 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,216	$32,732	$45,776	$52,503
Occupancy	52%	62%	76%	78%
Nightly Rate	$139	$155	$179	$189

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire home, Country feel, close to everything	$22,827	$99	63%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (122)
Cozy & Contemporary 3BR/2.5BA Townhome	$31,969	$129	62%	3	3	3	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
1-Story Apopka House with Private Lanai + Pool!	$66,517	$233	78%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (63)
January Special* $0 Cleaning fees * Big Backyard	$29,646	$150	54%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
Casa Tropical	$48,093	$180	73%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (163)
LAKEFRONT HOME NEAR ALL ATTRACTIONS	$38,825	$136	78%	3	2	4	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (80)
A Luxurious Getaway - 3 Bedroom Cozy & Modern Home	$33,496	$176	52%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (22)
A Nice Place to Visit	$24,705	$150	45%	3	2	3	$0	❌	❌	❌	Y / N	⭐️ 4.8 (156)
Central Florida Home with Fire Pit	$26,407	$185	39%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 4.5 (16)
Chic & comfy home close to amusement parks	$50,947	$160	87%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (40)

Return Metrics

198.92% 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)	$17,990	$35,981	$53,972	$71,962	$89,953	$179,907	$539,721
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,892	$1,892	$1,892	$1,892	$1,892	$1,892	$1,892
Down Payment	$473	$473	$473	$473	$473	$473	$473
Property Appreciation	$70	$144	$219	$296	$376	$813	$3,375
Total Return	$20,426	$38,490	$56,556	$74,624	$92,695	$183,085	$545,461

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

198.92%

Cap Rate

767.45%

Return on Investment

199.96%

767 Panical Dr Apopka, FL, 32703

3 bed • 2 bath • 9 guests

Purchase Price

Est. $11/mo

This property is for sale!

Contact Agent

Apopka

Zoning

Laws

7363

Airbnb Investor Score

$17,990

Annual Profit

767.5%

Cap Rate

198.9%

Cash on Cash

$36,586

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
AirDNA projects $187/night at 67% occupancy ($45,761.42). Airbtics projects $159/night at 63% occupancy ($36,586).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$37,343

Avg annual revenue

63%

Avg occupancy rate

$159

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

$35k

$50k

$70k

$17,991

Profit

Revenue

$36,586

Operating Expenses

$18,436

Operating Income

$18,150

Mortgage & Taxes

$160

Profit (Cash Flow)

$17,991

$9,044

Cash Investment

Down Payment

$473

Renos & Furnishing

$8,500

Closing Costs

$71

Total

$9,044

DSCR Ratio

Strong

113.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

198.92%

Cap Rate

767.45%

Return on Investment

199.96%

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

$112

Deductible property tax

$23

Your total deduction

-$14,938

Your adjusted annual income

$150,000 - -$14,938 = $164,938

Taxes on $164,938 (30%)

$49,481

Your old tax bill

$45,000

Your new tax bill

$49,481

Estimated tax savings

-$4,481

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: -