BNBCalc Short Term Rental Investment Analysis 8000 Poinciana Boulevard, Orlando, Florida 32821, United States

2 bed • 2 bath • 6 guests • $207,600

BNB

Calc

Annual Revenue

$26,621

Profit (Cash Flow)

-$4,524

Cap Rate

4.6%

Annual Revenue

$26,621

AirDNA projects $160/night at 72% occupancy ($42,076). Airbtics projects $132/night at 66% occupancy ($31,820). Airbtics predicts this property will perform in the 38% revenue percentile

BNB Calc projects a 66% occupancy rate, $110 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,794	$35,371	$37,733	$39,269
Occupancy	54%	68%	72%	74%
Nightly Rate	$131	$132	$132	$134

Seasonality (Profit by Month)

Return Metrics

-8.33% 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)	-$4,523	-$9,047	-$13,571	-$18,095	-$22,618	-$45,237	-$135,713
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,039	$4,204	$6,503	$8,944	$11,535	$27,094	$166,080
Down Payment	$41,520	$41,520	$41,520	$41,520	$41,520	$41,520	$41,520
Property Appreciation	$6,228	$12,642	$19,250	$26,055	$33,065	$71,397	$296,299
Total Return	$45,263	$49,320	$53,702	$58,424	$63,501	$94,774	$368,186

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.33%

Cap Rate

4.56%

Return on Investment

6.9%

8000 Poinciana Blvd Orlando, Florida, 32837

2 bed • 2 bath • 6 guests

Purchase Price

Est. $996/mo

Inquire about this property

Contact Agent

$207,600

Zestimate

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$26,621

Annual Revenue

BNBCalc predicts this property will get $132 per night with 66% occupancy, putting it in the top 38% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 91% of comparables

Seasonality

-$4,524

Profit

Revenue

$26,621

Operating Expenses

$17,141

Operating Income

$9,480

Mortgage & Taxes

$14,004

Profit (Cash Flow)

-$4,524

$54,248

Cash Investment

Down Payment

$41,520

Renos & Furnishing

$6,500

Closing Costs

$6,228

Total

$54,248

DSCR Ratio

Weak

0.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.33%

Cap Rate

4.56%

Return on Investment

6.9%

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

$9,853

Deductible property tax

$2,055

Your total deduction

$25,987

Your adjusted annual income

$150,000 - $25,987 = $124,013

Taxes on $124,013 (30%)

$37,204

Your old tax bill

$45,000

Your new tax bill

$37,204

Estimated tax savings

$7,796

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com