BNBCalc Short Term Rental Investment Analysis 8000 Poinciana Blvd 2705, Orlando, FL 32821

3 bed • 3 bath • 9 guests • $235,000

BNB

Calc

Annual Revenue

$36,539

Profit (Cash Flow)

$2,257

Cap Rate

7.7%

Annual Revenue

$36,539

AirDNA projects $164/night at 61% occupancy ($36,539). Airbtics projects $149/night at 82% occupancy ($44,625). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,168	$39,766	$64,981	$68,659
Occupancy	78%	81%	92%	95%
Nightly Rate	$121	$128	$187	$191

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Near Disney-3 BR/2 Bath Apt -w/Balcony-EV Charger	$58,347	$191	81%	3	2	2	$65	✅	✅	❌	Y / Y	⭐️ 4.8 (59)
Near Disney -3 Bedroom/2 Bathroom Condo-w/ Balcony	$36,409	$121	78%	3	2	2	$65	✅	✅	❌	Y / Y	⭐️ 4.5 (133)
3 BR/2 BR Unit Near Disney-w/Balcony& EV charger	$66,973	$191	93%	3	2	2	$65	✅	✅	❌	Y / Y	⭐️ 4.7 (68)
Near Disney-3 BR/2 Bath Condo-w/Balcony-EV Charger	$35,907	$121	78%	3	2	2	$65	✅	✅	❌	Y / Y	⭐️ 4.5 (122)
Disney area - 3 Bedroom/2 Bathroom Condo-w/Balcony	$37,310	$120	81%	3	2	2	$65	✅	✅	❌	Y / Y	⭐️ 4.6 (130)
3 BR Luxury Condo Next to Disney	$42,032	$198	58%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (15)
3 BR/2 BR Condo Near Disney-w/Balcony& EV charger	$46,516	$127	95%	3	2	2	$65	✅	✅	❌	Y / Y	⭐️ 4.6 (119)
Disney area-3 BR/2 Bath Condo-Balcony & EV charger	$48,859	$129	98%	3	2	2	$65	✅	✅	❌	Y / Y	⭐️ 4.7 (83)
Luxury Condo Pirate Ship pool Free shuttle Disney	$44,254	$176	67%	3	2	3	$85	✅	✅	❌	Y / Y	⭐️ 4.7 (203)
Disney area-3 Bedroom/2 Bathroom Condo-w/Balcony	$42,469	$121	91%	3	2	2	$65	✅	✅	❌	Y / Y	⭐️ 4.7 (146)

Return Metrics

3.59% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,256	$4,513	$6,769	$9,026	$11,282	$22,565	$67,697
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$188,000	$188,000	$188,000	$188,000	$188,000	$188,000	$188,000
Down Payment	$47,000	$47,000	$47,000	$47,000	$47,000	$47,000	$47,000
Property Appreciation	$7,050	$14,311	$21,790	$29,494	$37,429	$80,820	$335,406
Total Return	$244,306	$253,824	$263,560	$273,520	$283,712	$338,386	$638,104

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.59%

Cap Rate

7.7%

Return on Investment

18.49%

8000 Poinciana Blvd 2705 Orlando, FL, 32821

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,127/mo

This property is for sale!

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$2,256

Annual Profit

7.7%

Cap Rate

3.6%

Cash on Cash

$36,539

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $164/night at 61% occupancy.Projected nightly rate is $149/night at 82% occupancy.

Occupancy Rate

Top 91% 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.

$45,907

Avg annual revenue

82%

Avg occupancy rate

$149

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

$35k

$45k

$55k

$70k

$2,257

Profit

Revenue

$36,539

Operating Expenses

$18,430

Operating Income

$18,109

Mortgage & Taxes

$15,852

Profit (Cash Flow)

$2,257

$62,800

Cash Investment

Down Payment

$47,000

Renos & Furnishing

$8,750

Closing Costs

$7,050

Total

$62,800

DSCR Ratio

Acceptable

1.14

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.59%

Cap Rate

7.7%

Return on Investment

18.49%

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

$11,153

Deductible property tax

$2,327

Your total deduction

$22,232

Your adjusted annual income

$150,000 - $22,232 = $127,768

Taxes on $127,768 (30%)

$38,330

Your old tax bill

$45,000

Your new tax bill

$38,330

Estimated tax savings

$6,670

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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: -