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 8000 Poinciana Blvd Unit 2704 Orlando FL 32821

2 bed β€’ 2 bath β€’ 6 guests β€’ $199,500

BNB

Calc

Annual Revenue

$39,461

Profit (Cash Flow)

$7,193

Cap Rate

10.4%

Annual Revenue

$39,461

AirDNA projects $146/night at 74% occupancy ($39,460). Airbtics projects $126/night at 71% occupancy ($32,674). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, $146 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,211$29,395$34,112$57,536
Occupancy68%70%76%82%
Nightly Rate$109$110$118$187

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
2 Bedroom/2 Bath Condo Disney area w/ Balcony

No image available

$30,751
$115
70%
222$49βœ…βœ…βŒY / Y⭐️ 4.7 (84)
2 BR/2 Bath Condo-Disney area-w/Balcony-EV Charger

No image available

$28,941
$110
69%
222$48βœ…βœ…βŒY / Y⭐️ 4.7 (126)
Lake Buena vista resort & spa 1

No image available

$38,245
$107
93%
222$100βœ…βœ…βŒY / Y⭐️ 4.5 (89)
Disney area-2 BR/2 Bath Condo w/Balcony-Free park

No image available

$30,037
$109
72%
222$48βœ…βœ…βŒY / Y⭐️ 4.7 (143)
Pool View Condo-Disney area-2 BR/2Bath

No image available

$47,634
$187
68%
222$49βœ…βœ…βŒY / Y⭐️ 4.8 (40)
Near Disney-2 BR/2 Bath Condo w/Balcony-Free park

No image available

$24,158
$109
58%
222$48βœ…βœ…βŒY / Y⭐️ 4.6 (104)
Balcony 2 Bedroom/2 Bathroom Condo Disney area

No image available

$21,526
$110
51%
222$49βœ…βœ…βŒY / Y⭐️ 4.6 (122)
2 Bed/2 Bath Unit-Balcony w/Pool View-Disney area

No image available

$56,817
$187
81%
222$49βœ…βœ…βŒY / Y⭐️ 4.8 (58)
Disney area- w/ Balcony 2 Bedroom/2 Bathroom Condo

No image available

$29,048
$109
70%
222$48βœ…βœ…βŒY / Y⭐️ 4.7 (116)
Pool View w/Balcony-Disney area-2 Bed/2 Bath Condo

No image available

$35,275
$119
78%
222$49βœ…βœ…βŒY / Y⭐️ 4.8 (95)

Return Metrics

13.73% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,193$14,386$21,580$28,773$35,966$71,933$215,801
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$159,600$159,600$159,600$159,600$159,600$159,600$159,600
Down Payment$39,900$39,900$39,900$39,900$39,900$39,900$39,900
Property Appreciation$5,985$12,149$18,499$25,039$31,775$68,611$284,738
Total Return$212,678$226,036$239,579$253,312$267,242$340,045$700,040

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

13.73%

Cap Rate

10.35%

Return on Investment

28.89%

property-location

8000 Poinciana Blvd Unit 2704 Orlando FL 32821 Orlando, FL, 32821

2 bed β€’ 2 bath β€’ 6 guests

Est. $957/mo

Agent

This property is for sale!

Contact Agent

Orlando

Guide

Zoning

Market

Guide


Laws


Market Data

$39,461

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $146/night at 74% occupancy ($39,460.96). Airbtics projects $126/night at 71% occupancy ($32,674).

Top 31% of comparables

Top 21% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$34,243

Avg annual revenue

71%

Avg occupancy rate

$126

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$35k

$45k

$60k

Sign up to see the data on 10 all comparables

$7,193

Profit

Revenue

$39,461

Operating Expenses

$18,810

Operating Income

$20,651

Mortgage & Taxes

$13,458

Profit (Cash Flow)

$7,193

$52,385

Cash Investment

Down Payment

$39,900

Renos & Furnishing

$6,500

Closing Costs

$5,985

Total

$52,385

DSCR Ratio

Strong

1.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.73%

Cap Rate

10.35%

Profit (Cummulative)

$7,193

$159,600

$6,500

$5,985

$0

Total Gain

$15,138

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

$9,468

Deductible property tax

$1,975

Your total deduction

$43,487

Your adjusted annual income

$150,000 - $43,487 = $106,513


Taxes on $106,513 (30%)

$31,954

Your old tax bill

$45,000

Your new tax bill

$31,954


Estimated tax savings

$13,046

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:

1,085 sqft

Year built:

2006

Size:

1,060 sqft

Type:

OTHER

Parking:

-

Heating:

FORCED AIR

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: Hotel/Motel
  • Stories: 0
  • Lot size: 1,085 sqft
  • Building area: 1,060 sqft
  • Garage: No
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: P-D
  • Land Use: Commercial
  • Parcel Number: 35-24-28-4356-02-704
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $158,380
  • County Est. Land Value: $31,676
  • Assessed Land Value: $31,676
  • County Est. Structure Value: $126,704
  • Market Estimate: -


Schools

  • Elementary School: Tangelo Park Elementary School with 2/10 star rating
  • Middle School: Freedom Middle School with 3/10 star rating
  • High School: Freedom High School with 4/10 star rating