BNBCalc Short Term Rental Investment Analysis 7766 Wandering Way, Orlando, FL 32836

7 bed • 7 bath • 21 guests • $8,100,000

BNB

Calc

Annual Revenue

$77,673

Profit (Cash Flow)

-$26,295

Cap Rate

0.7%

Annual Revenue

$77,673

AirDNA projects $483/night at 47% occupancy ($82,914). Airbtics projects $343/night at 62% occupancy ($77,672). Airbtics predicts this property will perform in the 57% revenue percentile

BNB Calc projects a 62% occupancy rate, $343 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,477	$70,224	$81,670	$123,358
Occupancy	39%	65%	83%	89%
Nightly Rate	$172	$252	$469	$644

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
7 Bedrooms/6.5 Bathrooms Solara Resort (9041 FK)	$63,562	$182	76%	7	6	3	$229	✅	✅	❌	Y / Y	⭐️ 4.5 (43)
7 Bedrooms/ 4.5 Bathrooms Crystal Cove (4731 BD)	$40,492	$153	55%	7	5	3	$229	✅	❌	❌	Y / Y	⭐️ 4.2 (40)
7Bedrooms/6.5 Bathrooms Solara Resort (9024 FK)	$74,193	$158	94%	7	7	3	$299	✅	✅	❌	Y / Y	⭐️ 4.4 (92)
Nemo's Florida Villa	$112,197	$344	85%	7	4	5	$175	✅	✅	❌	Y / Y	⭐️ 4.3 (11)
7 Bedrooms/ 5 Bathrooms NEW! Solterra (7599 OL)	$71,608	$171	89%	7	5	3	$299	✅	❌	❌	Y / Y	⭐️ 4.7 (24)
Awesome game room! 8959ADT	$44,783	$322	38%	7	5	4	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
7 Bedroom/ 5.5 Bathroom Solterra Resort (5288 OA)	$31,146	$177	37%	7	6	3	$299	✅	❌	❌	Y / Y	⭐️ 4.3 (11)
Formosa Escape \| Luxury 7 Bedroom Villa with Games Room & Private Pool	$223,817	$784	78%	7	7	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Luxe Disney Magic Castle	$68,841	$629	29%	7	4	4	$287	✅	✅	❌	Y / Y	⭐️ 4.9 (44)
7 BR/ 6 BA VILLA with LAKE VIEW - 2 Mi from DIsney	$84,163	$511	45%	7	6	4	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-1.39% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$26,294	-$52,589	-$78,884	-$105,178	-$131,473	-$262,946	-$788,840
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,480,000	$6,480,000	$6,480,000	$6,480,000	$6,480,000	$6,480,000	$6,480,000
Down Payment	$1,620,000	$1,620,000	$1,620,000	$1,620,000	$1,620,000	$1,620,000	$1,620,000
Property Appreciation	$243,000	$493,290	$751,088	$1,016,621	$1,290,120	$2,785,722	$11,560,826
Total Return	$8,316,705	$8,540,700	$8,772,204	$9,011,442	$9,258,646	$10,622,775	$18,871,985

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.39%

Cap Rate

0.66%

Return on Investment

15.75%

7766 Wandering Way Orlando, FL, 32836

7 bed • 7 bath • 21 guests

Purchase Price

Est. $38,851/mo

This property is for sale!

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

-40

Airbnb Investor Score

-$492,505

Annual Profit

0.7%

Cap Rate

-1.4%

Cash on Cash

$77,673

Annual Revenue

BNBCalc predicts this property will get $343 per night with 62% occupancy, putting it in the top 57% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$81,480

Avg annual revenue

62%

Avg occupancy rate

$343

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

$30k

$95k

$155k

$225k

-$26,295

Profit

Revenue

$77,673

Operating Expenses

$23,777

Operating Income

$53,895

Mortgage & Taxes

$80,190

Profit (Cash Flow)

-$26,295

$1,880,750

Cash Investment

Down Payment

$1,620,000

Renos & Furnishing

$17,750

Closing Costs

$243,000

Total

$1,880,750

DSCR Ratio

Weak

0.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.39%

Cap Rate

0.66%

Return on Investment

15.75%

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

$384,434

Deductible property tax

$80,190

Your total deduction

$1,297,408

Your adjusted annual income

$150,000 - $1,297,408 = -$1,147,408

Taxes on -$1,147,408 (30%)

-$344,222

Your old tax bill

$45,000

Your new tax bill

-$344,222

Estimated tax savings

$389,222

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: Yes

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: -